EX-99.1 2 empower_ex9901.htm FINANCIALS FOR DECEMBER 2017

Exhibit 99.1

 

 

 

 

 

 

 

 

 

Empower Clinics, Inc. Formerly,

S.M.A.A.R.T Holdings Inc.

 

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2017, AND YEAR ENDED DECEMBER 31, 2016

(IN US DOLLARS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   
 

 

Independent Auditors’ Report

 

 

 

To the Shareholders of Empower Clinics formerly S.M.A.A.R.T. Holdings Inc.:

 

We have audited the accompanying consolidated financial statements of Empower Clinics formerly S.M.A.A.R.T. Holdings Inc., which comprise the consolidated statements of financial position as at December 31, 2017 and December 31, 2016, and the consolidated statements of deficiency, operations and comprehensive loss and cash flows for the years ended December 31, 2017 and 2016, and a summary of significant accounting policies and other explanatory information.

 

Management’s Responsibility for the Consolidated Financial Statements

 

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditors' Responsibility

 

Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Empower Clinics formerly S.M.A.A.R.T. Holdings Inc. as at December 31, 2017 and December 31, 2016 and its financial performance and its cash flows for the years ended December 31, 2017 and 2016, in accordance with International Financial Reporting Standards.

 

Emphasis of Matter

 

Without qualifying our opinion, we draw attention to Note 1 in the consolidated financial statements which describes the existence of material uncertainties that may cast significant doubt on the Company’s ability to continue as a going concern.

 

 

 

 

July 5, 2018 Chartered Professional Accountants
Toronto, Ontario Licensed Public Accountants

 

 

 

 

 

 

 

 2 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Consolidated Statements of Financial Position

Expressed in United States dollars

 

 

 

   December 31, 2017   December 31, 2016 
Assets          
           
Current assets          
Cash  $   $5,154 
Accounts receivable   847    2,002 
Prepaid expense   24,012    3,500 
Due from a related party14  133,775      
    158,634    10,656 
Non-current assets          
           
Property, plant and equipment5  36,128    8,398 
Intangible assets6  249,996    349,500 
Assets held for sale7  185,044    185,044 
           
Total assets  $629,802   $553,598 
           
Liabilities and Shareholders’ Equity          
Current liabilities          
Bank Indebtedness  $7,148   $ 
Accounts payable and accruals   1,449,555    1,182,741 
Notes payable8  404,370    87,016 
Due to related parties   16,170    56,160 
Convertible debenture payable9  1,835,225    468,329 
Secured loan payable10  676,849    638,537 
Secured property loan11       
Derivative liability9  1,047,347     
Total current liabilities   5,436,664    2,432,783 
Total liabilities   5,436,664    2,432,783 
           
Shareholders` Equity          
Share capital12  550,744    248,500 
Shares to be issued       120,000 
Equity portion of convertible debentures9  222,417    222,417 
Accumulated deficit   (5,580,023)   (2,470,102)
Total shareholders’ equity   (4,806,862)   (1,897,185)
           
Total liabilities and shareholders’ equity  $629,802   $553,598 

 

Nature of operations and going concern (Note 1)

Commitments (Note 19)

Contingent liabilities (Note 20)

Subsequent events (Note 21)

 

Approved and authorized by the Board of Directors on July 5, 2018:

 

 

“Craig Snyder” Director “Emily Davis” Director

 

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

 

 3 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Consolidated Statements of Equity

Expressed in United States dollars

 

 

 

 

   Share Capital (Note 12)   Shares to be   Equity portion of convertible debentures   Accumulated     
   Number   Amount   issued   payable   Deficit   Total 
Balance, December 31, 2015   6,561,680   $800   $   $   $(878,514)  $(877,714)
Shares issued January 2016   104,987    3,000                3,000 
Shares issued June 2016   7,666,667    191,700                191,700 
Shares issued June 2016   1,000,000    30,000                30,000 
Shares issued December 2016   766,667    23,000                23,000 
Unissued Share subscription           120,000            120,000 
Issuance of convertible debentures               222,417        222,417 
Net loss for the period                   (1,591,588)   (1,591,588)
Balance, December 31, 2016   16,100,000   $248,5004   $120,000   $222,417   $(2,470,102)  $(1,879,185)
Shares issued January 2017   32,237,225    302,244    (120,000)           182,244 
Net loss for the period                   (3,109,921)   (3,109,921)
Balance, December 31, 2017   48,337,225   $550,744       $222,417   $(5,580,023)  $(4,806,862)

 

 

 

 

 

 

 

 

 

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

 

 4 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Consolidated Statements of Operations and Comprehensive Loss

Expressed in United States dollars

 

 

 

   Year ended
December 31, 2017
   Year ended
December 31, 2016
 
Revenues        
Clinic operations          
Clinic revenues  $1,507,050   $2,134,857 
           
Direct clinic expenses          
Medical personnel costs   (456,645)   (556,246)
Travel clinic costs   (182,189)   (161,862)
Total direct clinic expenses   (638,834)   (718,108)
           
Net clinic revenues   868,216    1,416,749 
           
Clinic operating expenses   (2,456,640)   (2,126,832)
Loss from clinic operations   (1,588,424)   (710,083)
           
Other expenses          
Legal expense   (471,077)   (344,134)
Accretion expense   (667,373)   (189,922)
Interest expense   (186,001)   (83,705)
Depreciation expense   (103,372)   (120,768)
Other expense   54,166    (63,646)
Impairment expense       (79,300)
Audit fees   (254,200)   (60,000)
Gain on debt settlement   106,360     
Loss on Disposal of Property       (18,176)
    (1,521,497)   (959,651)
Loss before income taxes   (3,109,921)   (1,669,734)
           
Deferred tax recovery       78,146 
           
Net loss and comprehensive loss for the period  $(3,109,921)  $(1,591,588)
           
Loss per share          
Basic  $(0.06)  $(0.14)
Diluted  $(0.06)  $(0.14)
           
Weighted average number of shares outstanding          
Basic   48,072,262    11,746,166 
Diluted   48,072,262    11,746,166 

 

 

 

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

 5 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Consolidated Statements of Cash Flows

Expressed in United States dollars

 

 

 

   Year ended
December 31, 2017
   Year ended
December 31, 2016
 
Operating activities        
Net loss for the period  $(3,109,921)  $(1,591,588)
Items not involving cash:           
Deferred recovery       (78,146)
Shares issued for service   65,722    56,000 
Accretion expense   667,373    189,922 
Interest expense   168,467    83,705 
Depreciation expense   103,372    120,768 
Impairment expense       79,300 
Loss on disposition of assets       18,176 
Gain on debt settlement   (106,360)    
Change in derivative value   8,435     
           
Changes in working capital:   (2,202,912)   (1,121,863)
Accounts receivable   1,155    5,316 
Prepaid expenses   (20,512)   (3,500)
Accounts payable and accruals   634,509    596,220 
Net cash (used in) operating activities   (1,587,760)   (523,827)
           
Investing activities          
Acquisition of property, plant and equipment   (31,598)    
Proceeds on disposition of property, plant and equipment        
Net cash (used in) investing activities   (31,598)    
           
Financing activities          
Proceeds from issue of shares   116,522    191,700 
Proceeds on shares to be issued       120,000 
Repayment of secured property loan       (12,600)
Advance of notes payable   399,985     
Repayment of notes payable   (31,000)    
Advance of convertible debentures payable   1,180,314    275,000 
Advance of secured loan payable        
Advance from related party        
Repayment to related party   (58,765)   (52,025)
Bank indebtedness   7,148     
Net cash provided by financing activities   1,614,204    522,075 
           
Increase (Decrease) in cash   (5,154)   (1,752)
Cash, beginning of period   5,154    6,906 
           
Cash, end of period  $   $5,154 

 

 

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

 

 6 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

1.Nature of Operations and Going Concern

 

Empower Clinics Inc. formerly SMAART Holdings Inc. (“SMAART” or the “Company”) was incorporated under the laws of the Province of British Columbia on April 28, 2015. SMAART owns a Nevada, USA subsidiary, SMAART Holdings Corp., which in turn owns the following subsidiaries (the “Subsidiaries”):

 

a)Empower Healthcare Corporation (“Empower”) is an Oregon based corporation that, through its clinics in Oregon, and Washington State, provides physician services to patients in those states. Empower acquired the operations of Presto Quality Care Corporation (“Presto”) on July 12, 2015.

 

b)SMAART Inc. is an Oregon based company that currently does not have an active business.

 

c)The Hemp and Cannabis Company (“THCC Oregon”) and The Hemp and Cannabis Company Access Points Oregon (“THCF Access Points Oregon”), These are Oregon companies that currently do not have active businesses.

 

d)The Hemp and Cannabis Company (“THCC Washington”) and The Hemp and Cannabis Company Access Points Washington (“THCF Access Points Washington”), Washington companies that currently do not have active businesses.

 

e)CanMed Solutions Inc., is an Oregon corporation that was incorporated on January 27, 2017. The Company does not have an active business.

 

During the period covered by these financial statements, the business of SMAART and its subsidiaries was limited to the provision of physician services through Empower in the states listed above.

 

At December 31, 2017, the Company had a working capital deficiency of $5,278,030 (2016 - $2,422,127) has not yet achieved profitable operations, has accumulated losses of $5,580,023 (2016 - $2,470,102). The Company has limited revenues and the ability of the Company to ensure continuing operations is dependent on the Company’s ability to raise sufficient funds to finance development activities and expand sales. These circumstances represent a material uncertainty that may cast significant doubt on the Company’s ability to continue as a going concern and ultimately the appropriateness of the use of accounting principles applicable to a going concern. These consolidated financial statements have been prepared using accounting principles applicable to a going concern and do not reflect adjustments, which could be material, to the carrying values of the assets and liabilities. See note 21 for subsequent events.

 

2.Basis of presentation:

 

a)Statement of compliance

 

The consolidated financial statements of the Company have been prepared in accordance with International Financial Reporting Standards and Interpretations (collectively, “IFRS”) as issued by the International Accounting Standards Board (“IASB”).

 

These financial statements were approved by the Company’s board of directors on July 5, 2018.

 

b)Basis of presentation

 

These financial statements have been prepared on the historical costs basis except instruments that are measured at fair value, as detailed in the Company’s accounting policies.

 

c)Functional and presentation currency

 

The Company’s functional currency, as determined by management is the US dollar. These financial statements are presented in US dollars.

 

 

 

 

 7 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

  

2.Basis of Presentation (continued):

 

d)Use of estimates and judgements

 

The preparation of these consolidated financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the reported amounts of assets, liabilities and contingent liabilities at the date of the consolidated financial statements and reported amounts of revenues and expenses during the reporting period. Estimates and assumptions are continuously evaluated and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. However, actual outcomes can differ from these estimates

 

Significant assumptions about the future and other sources of estimation uncertainty that management has made at the statement of financial position date, that could result in a material adjustment to the carrying amounts of assets or liabilities in the event that actual results differ from the assumptions made, relate to, but are not limited to the following:

i)The inputs used in accounting for share based payments in the consolidate statements of operations and comprehensive loss;

ii)The inputs used in assessing the recoverability of deferred tax assets to the extent that the deductible temporary differences will reverse in the foreseeable future and that the Company will have future taxable income; and

iii)The bifurcation of the convertible debt into liability and equity components and the determination of a market rate of interest.

Significant judgments used in the preparation of these financial statements include, but are not limited to those relating to the assessment of the Company’s ability to continue as a going concern, useful life of fixed assets, impairment of assets and valuation of the acquisition of the assets of Presto.

 

3.Significant Accounting Policies:

 

a)Basis of consolidation

 

The consolidated financial statements include the accounts of the Company and the subsidiaries.

 

The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company. The Company controls an entity when it is exposed, or has the rights, to variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. All significant inter-company transactions and balances are eliminated on consolidation

 

b)Revenue Recognition

 

Revenue is measured at the fair value of the consideration received or receivable, and represents amounts receivable for services rendered, stated net of discounts. The Company recognizes revenue when the amount of revenue can be reliably measured, when it is probable that future economic benefits will flow to the Company, and when specific criteria have been met for each of the Company's activities, as described below. The Company recognizes revenue from the rendering of patient services in the accounting period in which the physicians services are rendered.

 

c)Clinic Expenses

 

The Company includes the costs of medical personal and the travel costs related to the travel medical clinics in Direct Clinic Expenses. The Company includes all other costs related to the clinics including the administrative and overhead costs of running the clinics in Clinic Operating Costs.

 

 

 

 

 

 8 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

3.Significant Accounting Policies (continued):

 

d)Property, plant and equipment

 

Property, plant and equipment is measured at cost less accumulated amortization and impairment losses. Amortization is provided using the following terms and method:

 

Building Straight-line 15 years

Farm Equipment Straight-line 3 years

Farm Furniture Straight-line 5 years

Computer software and equipment Straight-line 3 years

Office equipment and furniture Straight-line 3 years

 

An asset’s residual value, useful life and amortization method are reviewed at each financial year end and adjusted if appropriate. When parts of an item of equipment have different useful lives, they are accounted for as separate items (major components) of equipment. Gains and losses on disposal of an item of equipment are determined by comparing the proceeds from disposal with the carrying amount of the equipment and are recognized in profit or loss.

 

e)Impairment of long-lived assets

 

Long-lived assets, including equipment and intangible assets are reviewed for impairment at each statement of financial position date or whenever events or changes in circumstances indicate that the carrying amount of an asset exceeds its recoverable amount. For the purpose of impairment testing, assets that cannot be tested individually are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets (the cash generating unit, or “CGU”). The recoverable amount of an asset or a CGU is the higher of its fair value, less costs to sell, and its value in use. If the carrying amount of an asset exceeds its recoverable amount, an impairment charge is recognized immediately in profit or loss by the amount by which the carrying amount of the asset exceeds the recoverable amount. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the lesser of the revised estimate of recoverable amount, and the carrying amount that would have been recorded had no impairment loss been recognized previously.

 

Intangible assets with a finite useful life are stated in historical cost, less any accumulated amortization and any accumulated impairment losses. Historical costs includes all costs directly attributable to the acquisition.

 

The patient records, trademarks, domain names and management software are amortized on a straight line basis over the estimated useful life of five years. Estimated useful lives and the amortization method are reviewed annually with the effect of any changes in estimates accounted for on a prospective basis.

 

f)Income taxes

 

Income tax comprises current and deferred tax. Income tax is recognized in the statements of loss and comprehensive loss except to the extent that it relates to items recognized directly in shareholders’ equity, in which case the income tax is also recognized directly in shareholders’ equity.

 

Current tax is the expected tax payable on the taxable income for the period, using tax rates enacted at the end of the reporting period, and any adjustments to tax payable in respect of previous years.

 

The Company uses the liability method to account for income taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the carrying amounts of existing assets and liabilities for accounting purposes, and their respective tax bases. Deferred tax assets and liabilities are measured using tax rates that have been enacted or substantively enacted applied to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in statutory tax rates is recognized in profit or loss in the year of change. Deferred tax assets are recorded when their recoverability is considered probable and are reviewed at the end of each reporting period.

 

Deferred tax assets and liabilities are presented as non-current.

 

 

 

 

 9 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

3.Significant Accounting Policies (continued):

 

g)Loss per common share, basic and diluted

 

The Company presents basic and diluted earnings per share data for its common shares. Basic earnings per share is calculated by dividing the profit or loss attributable to common shareholders of the Company by the weighted average number of common shares outstanding during the period. Diluted earnings per share is determined by adjusting the profit or loss attributable to common shareholders and the weighted average number of common shares outstanding, for the effects of all dilutive potential common shares, which comprise warrants and share options issued. Items with an anti-dilutive impact are excluded from the calculation. The number of shares included with respect to options, warrants and similar instruments is computed using the treasury stock method.

 

h)Financial instruments

 

The Company classifies its financial assets and liabilities depending on the purpose for which the financial instruments were acquired, their characteristics, and management intent.

 

Transaction costs

Transaction costs that are directly attributable to the acquisition or issue of financial assets and financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to financial assets or liabilities at fair value through profit or loss are recognized immediately in profit or loss.

 

Financial assets

The Company initially recognizes financial assets at fair value on the date that they are acquired, adjusted for transaction costs, if applicable. All financial assets (including assets designated at fair value through profit or loss) are recognized initially on the date at which the Company becomes a party to the contractual provisions of the instrument. The Company derecognizes a financial asset when the contractual rights to the cash flows from the asset expire, or it transfers the rights to receive the contractual cash flows on the financial asset in a transaction in which substantially all the risks and rewards of ownership of the financial asset are transferred. Any interest in transferred financial assets that is created or retained by the Company is recognized as a separate asset or liability. The Company classifies its financial assets as financial assets at fair value through profit and loss or loans and receivables. A financial asset is classified at fair value through profit or loss if it is classified as held for trading or is designated as such upon initial recognition. Financial assets are designated at fair value through profit or loss if the Company manages such investments and makes purchase and sale decisions based on their fair value in accordance with the Company’s documented risk management or investment strategy. Financial assets at fair value through profit or loss are measured at fair value, and changes therein are recognized in profit or loss. Loans and receivables are financial assets with fixed or determinable payments that are not quoted in an active market. Such assets are recognized initially at adjusted fair value, adjusted for applicable transaction costs. Subsequent to initial recognition loans and receivables are measured at amortized cost using the effective interest method, less any impairment losses. The effective interest method is a method of calculating the amortized cost of a financial instrument and of allocating interest over the relevant period. The effective interest rate is the rate that discounts estimated future cash payments through the expected life of the financial instrument, or, where appropriate, a shorter period.

 

Financial liabilities

The Company initially recognizes financial liabilities at fair value on the date that they are originated, and are adjusted for transaction costs, if applicable. All financial liabilities (including liabilities designated at fair value through profit or loss) are recognized initially on the date at which the Company becomes a party to the contractual provisions of the instrument. The Company derecognizes a financial liability when its contractual obligations are discharged or cancelled or expire. The Company classifies its financial liabilities as either financial liabilities at fair value through profit and loss or other liabilities. Subsequent to initial recognition other liabilities are measured at amortized cost using the effective interest method. Financial liabilities at fair value are stated at fair value with changes being recognized in profit or loss.

 

 

 

 

 

 10 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

3.Significant Accounting Policies (continued):

 

Impairment of financial assets

Financial assets, other than those classified at fair value through profit and loss, are assessed for indicators of impairment at the end of the reporting period. Financial assets are considered to be impaired when there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, and that the loss event (events) has an impact on the estimated future cash flows of the financial asset that can be reliably estimated.

 

The amount of the impairment loss in respect of a financial asset measured at amortized cost is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows (excluding future credit losses) discounted at the financial asset’s original effective interest rate. The asset’s carrying amount is reduced and the amount of the loss is recognized in the statements of loss and comprehensive loss.

 

i)Valuation of Equity Units issued in Private Placements

 

The Company has adopted a residual value method with respect to the measurement of shares and warrants issued as private placement units. The residual value method first allocates value to the most easily measurable component based on fair value and then the residual value, if any, to the less easily measurable component. The fair value of the common shares issued in private placements is determined to be the more easily measurable.

 

Compound financial instruments issued by the Company comprise convertible debt that can be converted to share capital at the option of the holder. The liability component of a compound financial instrument is recognized initially at the fair value of a similar liability that does not have an equity convertible option. The equity component is recognized initially as the difference between the fair value of the compound financial instrument as a whole and the fair value of the liability component. Any directly attributable transaction costs are allocated to the liability and equity components in proportion to their initial carrying amounts. Subsequent to initial recognition, the liability component of a compound financial instrument is measured at amortized cost using the effective interest rate method. The equity component of a compound financial instrument is not re-measured subsequent to initial recognition. Interest, dividends, losses and gains relating to the financial liability are recognized in profit or loss.

 

j)Assets Held for Sale

 

Non-current assets, or disposal groups comprising assets and liabilities, are classified as held for sale if it is highly probable that they will be recovered primarily through sale rather than through continuing use. Such assets, or disposal groups, are generally measured as the lower of their carrying amount and fair value less costs to sell.

 

k)Related party transactions

 

Parties are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject to common control or common significant influence, related parties may be individuals or corporate entities. A transaction is considered to be a related party transactions when there is a transfer of resources or obligations between related parties.

 

 

 

 

 

 

 11 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

3.Significant Accounting Policies (continued):

 

l)Convertible Debenture

 

The convertible debentures were determined to be compound instruments, comprising liability and equity (common shares and warrants). As the debentures are convertible into common shares, the liability and equity components are presented separately. The initial carrying amount of the equity component of the convertible debentures is determined by using the Black-Scholes option pricing model to estimate the fair value the equity component at the grant date. Using the residual method, the carrying amount of the financial liability component is the difference between the principal amount and the initial carrying value of the equity component. The equity component, and any associated warrants recognized on conversion of the convertible debenture are recorded in reserves on the statement of financial position. The debentures, net of the equity components are accreted using the effective interest rate method over the term of the debentures, such that the carrying amount of the financial liability will equal the principal balance at maturity.

 

m)Business Combinations

 

Business combinations are accounted for under the acquisition method. The consideration transferred for the acquisition of a subsidiary is the fair value of the assets transferred, the liabilities incurred and the equity interests issued by the Company, if any, at the date control is obtained. The consideration transferred includes the fair value of any liability resulting from a contingent consideration arrangement. Acquisition-related costs, other than share and debt issue costs incurred to issue financial instruments that form part of the consideration transferred, are expensed as incurred. Identifiable assets acquired and liabilities assumed in a business combination are measured initially at their fair value at the acquisition date. If a business combination is achieved in stages, the Company remeasures its previously held interest in the acquiree at its acquisition-date fair value and recognizes the resulting gain or loss, if any, in net income. Contingent consideration is classified as a provision and is measured at fair value, with subsequent changes recognized in income. If the contingent consideration is classified as equity, it is not remeasured until it is finally settled within equity. New information obtained during the measurement period, up to 12 months following the acquisition date, about facts and circumstances existing at the acquisition date affect the acquisition accounting.

 

 

4.New standards, Amendments and Interpretations not yet adopted

 

A number of new standards and amendments to standards and interpretations have been issued but have not yet been applied in preparing these financial statements, as set out below:

 

·IFRS 9, Financial Instruments, addresses the classification, measurement and recognition of financial assets and financial liabilities. The complete version of IFRS 9 was issued in July 2014. It replaces the guidance in IAS 39 that relates to the classification and measurement of financial instruments. IFRS 9 retains but simplifies the mixed measurement model and establishes three primary measurement categories for financial assets: amortized cost, fair value through other comprehensive income (OCI) and fair value through profit or loss. The basis of classification depends on the entity’s business model and the contractual cash flow characteristics of the financial asset. Investments in equity instruments are required to be measured at fair value through profit or loss with the irrevocable option at inception to present changes in fair value in OCI not recycling. There is now a new expected credit losses model that replaces the incurred loss impairment model used in IAS 39. For financial liabilities, there were no changes to classification and measurement except for the recognition of changes in own credit risk in other comprehensive income, for liabilities designated at fair value through profit or loss. The standard is effective for accounting periods beginning on or after January 1, 2018. The Company does not expect the adoption of this standard to have a material impact on the consolidated financial statements.

 

 

 

 

 

 

 12 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

4.New standards, Amendments and Interpretations not yet adopted (continued)

 

·IFRS 15, Revenue from Contracts with Customers, deals with revenue recognition and establishes principles for reporting useful information to users of financial statements about the nature, amount, timing and uncertainty of revenue and cash flows arising from an entity’s contracts with customers. Revenue is recognized when a customer obtains control of goods or services and thus has the ability to direct the use and obtain the benefits from the goods or services. The standard replaces IAS 18, Revenue, and IAS 11, Construction Contracts, and related interpretations. The standard is effective for annual periods beginning on or after January 1, 2018. The Company does not expect the adoption of this standard to have a material impact on the consolidated financial statements.
·In January 2016, the IASB issued IFRS 16, Leases, which will replace IAS 17, Leases. Under IFRS 16, a contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Under IAS 17, lessees were required to make a distinction between a finance lease and an operating lease. IFRS 16 now requires lessees to recognize a lease liability reflecting future lease payments and a right-of-use asset for virtually all lease contracts. There is an optional exemption for certain short-term leases and leases of low value assets; however, this exemption can only be applied by lessees. The standard is effective for annual periods beginning on or after January 1, 2019, with earlier application if IFRS 15 is also applied.

 

 

5.Property, Plant and Equipment

 

The Company operates clinics in Oregon and Washington State.

 

Effective June 2015, the company acquired a parcel of land in Kettle Falls, Washington State, together with a building on the property. The purchase price was paid by issuing a note payable to the seller for the full purchase price of the property. In December 2016, the property was returned to the purchaser and the note payable in respect of the purchase of the property was cancelled (See Note 11).

 

 

 

 

 

 

 

 13 
 

 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

5.Property, furniture and equipment (continued):

 

   Facility Portland   Land Portland   Total Portland   Facility Kettle Falls   Land Kettle Falls   Total Kettle Falls   Furniture and Equipment   Tenant Improve   Total 
Cost                                    
Balance, December 31, 2015   70,297    119,703    190,000    178,985    27,119    206,104    42,500        438,604 
Asset classified as Held for Sale (Note 7)   (70,297)   (119,703)   (190,000)                       (190,000)
Disposal               (178,985)   (27,119)   (206,104)   (13,000)       (219,104)
Impairment                           (14,500)       (14,500)
Balance December 31, 2016                           15,000        15,000 
Additions                           11,598    20,000    31,598 
Balance December 31, 2017                           26,598    20,000    46,598 
                                              
Accumulated Amortization                                             
December 31, 2015   (2,343)       (2,343)   (5,966)       (5,966)   (6,917)       (15,226)
Amortization               (5,966)       (5,966)   (27,185)       (33,151)
Asset classified as Held for Sale (Note 7)   2,343        2,343                        2,343 
Disposal               11,932        11,932    27,500        39,432 
Balance December 31, 2016                           (6,602)       (6,602)
Amortization                           (3,868)       (3,868)
Balance December 31, 2017                           (10,470)       (10,470)
                                              
Net Book Value                                             
Balance, December 31, 2015   67,954    119,703    187,657    173,019    27,119    200,138    35,583        423,378  
Balance December 31, 2016                           8,398        8,398 
Balance December 31, 2017                           16,128    20,000    36,128 

 

 

 

 

 

 14 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

6.Intangible Assets

 

   Patient Records   Trademarks and Domain Names   Management Software   Total 
Cost                
Balance, December 31, 2015  $356,893   $141,000   $73,000   $570,893 
Additions                
Balance, December 31, 2016  $356,893   $141,000   $73,000   $570,893 
Additions                
Balance, December 31, 2017  $356,893   $141,000   $73,000   $570,893 
                     
Accumulated Amortization/Impairment                    
Balance, December 31, 2015  $(35,690)  $(14,100)  $(7,300)  $(57,090)
Amortization   (56,703)   (28,200)   (14,600)   (99,503)
Impairment   (64,800)           (64,800)
Balance, December 31, 2016  $(157,193)  $(42,300)  $(21,900)   $(221,393)
Amortization   (56,704)   (28,200)   (14,600)   (99,504)
Balance, December 31, 2017  $(213,897)  $(70,500)  $(36,500)  $(320,897)
                     
Net Book Value                    
Balance, December 31, 2015  $321,203   $126,900   $65,700   $513,803 
Balance, December 31, 2016  $199,700   $98,700   $51,100   $349,500 
Balance, December 31, 2017  $142,996   $70,500   $36,500   $249,996 

 

 

 

 

 

 

 

 15 
 

 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

7.Assets Held for Sale

 

As at December 31, 2017, the Company has listed the facility and land in Portland, Oregon for sale.

 

The following table shows the major classes of assets recorded as held for sale:

 

   Facility Portland   Land Portland   Total 
Cost            
Balance, December 31, 2015  $   $   $ 
Transfer from property, equipment and plant   70,297    119,703    190,000 
Balance, December 31, 2016  $70,297   $119,703   $190,000 
Additions            
Balance, December 31, 2017  $70,297   $119,703   $190,000 
                
Accumulated Amortization               
Balance, December 31, 2015  $(2,343)  $   $(2,343)
Amortization   (2,613)       (2,613)
Balance, December 31, 2017  $(4,956)  $   $(4,956)
Amortization            
Balance, March 31, 2018  $(4,956)  $   $(4,956)
                
Net Book Value               
Balance, December 31, 2015  $   $   $ 
Balance, December 31, 2016  $65,341   $119,703   $185,044 
Balance, December 31, 2017  $65,341   $119,703   $185,044 

 

Prior to their classification as assets held for sale, the land and facility in Portland were reported under Property, plant and equipment. The assets held for sale are included at the lower of their carrying value and their fair market value. The fair market value was based on comparable assets in the market place and was greater than the carrying value.

 

8.Notes Payable

 

December 31, 2015  $78,424 
Interest   8,553 
December 31, 2016   87,016 
Converted to convertible debentures (a)   (62,131)
Repayment (b)   (31,000)
Issue of notes payable (c)(d)   399,985 
Interest   10,500 
December 31, 2017  $404,370 

 

a)During the year ending December 31, 2015, the Company issued three separate notes payable of CDN $20,000, USD $20,000 and CDN $25,000 bearing interest at 6% per annum and repayable on demand. These notes were converted to convertible debentures during the period ended December 31, 2017. See note 9(g).

b)On November 6, 2015, the Company issued a $25,000 promissory note maturing 120 days from the date of issuance. Upon maturity, the promissory note will be repayable on demand and will bear interest at 1.5% compounding monthly. The note was repaid during the period ended December 31, 2017.

c)On September 15, 2017, the Company acquired promissory notes that could be drawn down for up to $150,000 and $75,000 maturing on December 31, 2017. During the period ended December 31, 2017 $232,985 and $117,000 had been drawn respectively. Upon maturity, the promissory note will be repayable on demand and will bear interest at 6% per annum.

 

 

 

 

 

 16 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

8.Notes Payable (continued)

 

d)On December 29, 2017, the Company acquired a $50,000 promissory note maturing on the date a go public transaction is completed. The unpaid Principal of this promissory note shall not accrue interest, but rather shall convert into common shares in the capital of the Debtor at the maximum permissible discount allowed pursuant to the rules of the Canadian Securities Exchange.

 

 

9.Convertible Notes Payable

 

The Company has received the following proceeds net of costs, from the private placement issuance of debentures.

 

    December 31, 2017   December 31, 2016   December 31, 2015 
 June 11, 2015   $   $   $200,000 
 January 1, 2016        75,000     
 February 10, 2016        200,000     
 March 1, 2017    1,010,314         
 June 26,2017    130,000           
 July 31, 2017    115,000           
 August 22, 2017    40,000           
 Total   $1,295,314   $275,000   $200,000 

  

The debentures are due one year from the date of issuance and are repayable in full with accrued interest at 7.5% per annum on maturity. The holder may at any time during the term of the debenture convert all or part into equity at a conversion price equal to a 25% discount to the next round of equity financing undertaken by the Company, into units (“Units”) of the Corporation consisting of one common share (each, a "Share") and one share purchase warrant (each, a “Warrant”), with each Warrant entitling the holder thereof to acquire one Share at an exercise price equal to 125% of the price of the next round of equity financing.

 

   Loan component   Derivative liability   Equity component 
Balance, December 31, 2015  $143,341   $126,687   $ 
Issue of convertible debt (b)(c)   101,124    173,876     
Derivative liability transferred to equity component       (300,563)   300,563 
Deferred tax           (78,146)
Interest expense   33,942         
Accretion expense   189,922         
Balance, December 31, 2016  $468,329   $   $222,417 
Issue of convertible debt (d)(e)(f)(h)(i)   582,879    1,038,912     
Change in derivative fair value       8,435     
Interest expense   116,644         
Accretion expense   667,373         
Balance, December 31, 2017  $1,835,225   $1,047,347   $222,417 

  

a)On June 11, 2015, the Company issued a convertible debenture of $200,000, expiring on June 11, 2016. The debt is past due and due on demand. The fair value of the equity component of the convertible debenture at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0142; 100% volatility; risk-free interest rate of 0.66%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $126,687. The amount was recorded to derivative liability until the conversion price was determined. The amount was moved to equity in 2016.

 

 

 

 

 

 17 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

9.Convertible Notes Payable (continued)

 

b)On January 1, 2016, the Company issued a convertible debenture of $75,000, expiring on January 1, 2017. The debt is past due and due on demand. The fair value of the equity component of the convertible debenture at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0142; 100% volatility; risk-free interest rate of 0.46%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $47,446. The amount was recorded to derivative liability until the conversion price was determined. The amount was moved to equity in 2016.

c)In February 10, 2016, the Company issued two convertible debentures totaling $200,000, expiring on February 10, 2017. The debt is past due and due on demand. The fair value of the equity component of the convertible debentures at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0142; 100% volatility; risk-free interest rate of 0.66%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $126,430. The amount was recorded to derivative liability until the conversion price was determined. The amount was moved to equity in 2016.

d)On March 1, 2017, the Company raised $1,010,314 through the issue of convertible debentures net of finder fees, expiring on March 1, 2018. The fair value of the equity component of the convertible debentures at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0056; 100% volatility; risk-free interest rate of 0.76%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $653,626. The amount is recorded to derivative liability until the conversion price is determined.

e)On June 26, 2017, the Company raised $130,000 through the issue of convertible debentures, expiring on June 26, 2018. The fair value of the equity component of the convertible debentures at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0056; 100% volatility; risk-free interest rate of 0.76%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $82,332. The amount is recorded to derivative liability until the conversion price is determined.

f)On July 31, 2017, the Company raised $115,000 through the issue of convertible debentures, expiring on July 31, 2018. The fair value of the equity component of the convertible debentures at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0056; 100% volatility; risk-free interest rate of 0.76%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $72,831. The amount is recorded to derivative liability until the conversion price is determined.

g)On July 31, 2017, there were 3 outstanding notes payable in the aggregate amount of $58,111 that were converted into convertible notes payable in the amount of $55,000 expiring on July 31, 2018. The fair value of the equity component of the convertible debentures at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0056; 100% volatility; risk-free interest rate of 0.76%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $34,832. The amount is recorded to derivative liability until the conversion price is determined.

h)On July 31, 2017, the Company converted accounts payable in the aggregate amount of $268,366 into convertible notes payable expiring on July 31, 2018. The fair value of the equity component of the convertible debentures at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0056; 100% volatility; risk-free interest rate of 0.76%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $169,959. The amount is recorded to derivative liability until the conversion price is determined.

 

 

 

 

 

 18 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

9.Convertible Notes Payable (continued)

 

i)On August 22, 2017, the Company raised $40,000 through the issue of convertible debentures, expiring on August 22, 2018. The fair value of the equity component of the convertible debentures at the grant date was estimated using the Black-Scholes option pricing model with the following assumptions: a one year expected average life, share price of $0.0056; 100% volatility; risk-free interest rate of 0.76%; and an expected dividend yield of 0%. The fair value assigned to the conversion feature was $25,332. The amount is recorded to derivative liability until the conversion price is determined.

 

10.Secured Loan Payable

 

On June 12, 2015, the Company through its wholly owned subsidiary Empower acquired all of the assets of Presto in consideration for the assumption by the Company of Presto’s liability to Bayview Equities Ltd (the “Secured Party”) in the amount of $550,000 plus accrued interest of $126,849. The liability is secured by a grant to the Secured Party of a security interest in the assets of Empower. The liability bears interest at 6% per annum.

 

The amounts payable are:

 

    December 31, 2017   December 31, 2016   December 31, 2015 
 Principal   $550,000   $550,000   $550,000 
 Interest    126,849    88,537    52,393 
 Total   $676,849   $638,537   $602,393 

 

11.Secured Property Loan

 

In June 2015, the Company purchased a piece of land and building in Kettle Falls, Washington (the “Kettle Falls Property”). The consideration for the purchase was a promissory note payable to the vendor. In December 2016, title to the Kettle Falls Property was returned to the vendor of the property and the note payable was cancelled.

 

 

 

 

 

 19 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

12.Share Capital

 

Authorized:

 

Unlimited number of common shares without nominal or par value.

The Issued and outstanding common share are:

 

   Share Capital 
   Number   Amount 
Balance, June 12, 2015 (*)(**)   6,561,680   $800 
         
Balance, December 31, 2015   6,561,680   $800 
Shares issued January 2016 (a)(*)(**)   104,987    3,000 
Shares issued June 2016 (b)(*)(**)   7,666,667    191,700 
Shares issued June 2016 (c)(*)(**)   1,000,000    30,000 
Shares issued December 2016 (d)(*)(**)   766,667    23,000 
Balance, December 31, 2016   16,100,000   $248,500 
Shares issued January 2017 (e)(*)(**)   32,237,225    302,244 
Balance, December 31, 2017   48,337,225   $550,744 

 

a)In January 2016, 104,987 shares were issued to the former President and CEO of the Company at a cost of $0.0286 per share, as an inducement to accept the position of President and CEO.

b)In June 2016, the Company made a rights offering whereby shareholders of the Company could acquire one share of the Company for each share held, at a cost of $0.025 per share. A total of 7,666,667 shares were issued during the rights offering.

c)In June 2016, 1,000,000 shares were issued in connection with the sourcing of a shell company for the proposed reverse takeover and listing of the Company at a cost of $0.03 per share.

d)In December 2016, 766,667 shares were issued to the current President and CEO of the Company at a cost of $0.03 per share, as an inducement to accept the position of President and CEO.

e)In January 2017, the Company raised $302,244 through the issue of 32,237,225 shares to its existing shareholders at a cost of $0.0094 per share.

 

* On May 31, 2016, the shares of the Company were split on the basis of 19.6850 shares for each share held

 

**On March 16, 2017, the shares of the Company were consolidated on the basis of one share for every three shares held. Following the consolidation, there were 48,337,225 shares outstanding.

 

The financial statement have incorporated the share split and share consolidation in the number of shares presented and the per share values.

 

 

 

 

 

 20 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

13.Share Based Payments

 

In August 2017, the Company issued a Board of Directors resolution to grant 3,050,000 stock options to senior executives and consultants of the Company at an exercise price of $0.10. The vesting commencement dates ranged from February 1, 2016 to February 26, 2017. The options expire five years from their vesting commencement date. 250,000 options vest immediately, 866,667 vest on the first anniversary of their issue date, 866.667 vest on the second anniversary of their issue and 866,667 vest on the third anniversary of their issue date. The fair value was determined to be $NIL using the Black-Scholes option pricing model. The following assumptions were used: risk-free interest rate – 0.76%; expected volatility 100; dividend yield – nil; expected life – 5 years; and share price - $0.006.

 

In December 2017, the Company issued a Board of Directors resolution to grant 250,000 stock options to a consultant of the Company at an exercise price of $0.10. The options expire five years from their grant date. 83,333 vest on the first anniversary of their issue date, 83,333 vest on the second anniversary of their issue and 83,333 vest on the third anniversary of their issue date. The fair value was determined to be $NIL using the Black-Scholes option pricing model. The following assumptions were used: risk-free interest rate – 0.76%; expected volatility 100; dividend yield – nil; expected life – 5 years; and share price - $0.006.

 

   Number of Stock Options   Weighted Average Exercise Price 
Balance, December 31, 2015      $ 
Stock options with a vesting commencement date during the year   1,250,000    0.10 
Balance, December 31, 2016   1,250,000   $0.10 
Stock options with a vesting commencement date during the year   1,800,000    0.10 

Balance, December 31, 2017

   3,300,000   $0.10 

 

As at December 31, 2017 the Corporation had the following stock options outstanding and exercisable:

 

Expiry Date  Number of Options Exercisable   Number of Options Outstanding   Remaining Contractual Life (years)   Exercise Price 
February 1, 2021   250,000    250,000    3.01   $0.10 
December 16, 2021       1,000,000    3.47   $0.10 
January 20, 2022       200,000    4.06   $0.10 
February 20, 2022       1,200,000    4.15   $0.10 
February 26, 2022       200,000    4.16   $0.10 
August 1, 2022       200,000    4.59   $0.10 
December 29, 2022       250,000    5.00   $0.10 

 

 

 

 

 

 

 21 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

14.Related Party Transactions

 

The aggregate value of transactions and outstanding balances relating to key management personnel were as follows:

 

Related party transactions  Year ended December 31, 2017   Year ended
December 31, 2016
   Year ended
December 31, 2015
 
Remuneration and benefits  $221,700   $195,000   $132,486 
Amounts owed  $   $104,131   $28,631 

 

The Company has a loan receivable from another company with common directors and officers.

 

15.Capital management

 

Capital is comprised of the Company’s shareholder’s equity and any debt it may issue. As at December 31, 2017, the Company’s shareholders’ equity was $(4,806,862). (December 31, 2016 $(1,879,185). The Company’s objective when managing capital is to safeguard its accumulated capital in order to provide adequate return to shareholders by maintaining a sufficient level of funds, in order to support its ongoing activities. 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.

 

The Company is dependent on cash flows generated from its clinical operations and from external financing to fund its activities. The Company will spend its existing working capital and raise additional amounts as needed. The Company is not subject to any externally imposed capital requirements.

 

16.Financial risk management

  

Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are:

 

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

Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and Level 3 – Inputs that are not based on observable market data.

 

At December 31, 2017, the Company's financial instruments consist of cash, accounts payable and accrued liabilities, convertible debt, notes payable and amounts due to related parties. The fair values of cash, accounts payable and accrued liabilities, notes payable and amounts due to related parties approximate their carrying values due to the relatively short-term to maturity. The Company classifies its cash as FVTPL and accounts payable and accrued liabilities, convertible debt, notes payable and due to related parties as other financial liabilities. The fair value of cash is based on level 1 inputs of the fair value hierarchy.

 

The Company is exposed to a variety of financial instrument related risks. The Company’s risk exposures and the impact on the Company’s financial instruments are summarized below:

 

Credit risk

Credit risk is the risk of loss associated with a counterparty’s inability to fulfill its payment obligations. Financial instruments that potentially subject the Company to concentrations of credit risks consist principally of cash. To minimize the credit risk the Company places these instruments with a high credit quality financial institution.

 

 

 

 

 22 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

16.Financial risk management (continued)

 

Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company typically settles its financial obligations out of cash. As at December 31, 2017, the Company had a cash balance of Nil and current liabilities of $5,436,664. (December 31, 2016 $5,154 and $2,432,783 respectively). The Company’s current resources are not sufficient to settle its current liabilities.

 

The Company’s accounts payable and accrued liabilities are due in the short term. The Company’s notes payable are due on demand. The Company’s convertible debt is due in fiscal 2017.

 

Interest rate risk

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates.

 

17.Clinic Operating Expenses

 

The Company includes medical personal and travel costs related to the medical clinics in Direct Clinic Expenses.

The Company includes all other costs related to the clinics including the administrative and overhead costs of running the clinics in Clinic Operating Costs.

 

The following table summarizes the clinic operating expenses incurred for the periods ended as indicated below:

 

   Year Ended
December 31, 2017
   Year Ended
December 31, 2016
 
Advertising and promotion  $171,814   $60,353 
Salaries   1,205,514    1,053,305 
Rent and utilities   267,272    160,135 
Professional fees   405,764    538,827 
Administrative expenses   331,005    225,729 
Travel and entertainment   75,270    88,485 
   $2,456,640   $2,126,834 

 

 

 

 

 23 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

18.Deferred Tax

 

The reconciliation of the combined Canadian federal and provincial statutory income tax rate of 26% (2016 - 26%) to the effective tax rate is as follows:

  

  

Year Ended
December 31, 2017

   Year Ended
December 31, 2016
 
Net income (loss) before recovery of taxes  $(3,109,921)  $(1,669,734)
Expected income tax (recovery) expense   (808,580)   (434,130)
Difference in foreign tax rates   (219,020)   (52,060)
Tax rate changes and other adjustments   233,430    1,827 
Share based compensation and non-deductible expenses   10,990    32390 
Convertible debenture       78,150 
Change in tax benefits not recognized   783,180    295,670 
Income tax (recovery) expense  $   $(78,146)

 

Unrecognized deferred tax assets

 

Deferred taxes are provided as a result of temporary differences that arise due to the differences between the income tax values and the carrying amount of assets and liabilities. Deferred tax assets have not been recognized in respect of the following deductible temporary differences:

 

   Year Ended
December 31, 2017
   Year Ended
December 31, 2016
 
Convertible debenture  $569,010   $(48,905)
Share issuance costs   12,000    18,000 
Non-capital losses carried forward - Canada   1,664,120    1,097,640 
           
Net operating loss – USA   2,688,420    1,520,820 
Property, plant and equipment – USA   7,010    27,020 
Intangible assets - USA   225,750    132,710 

 

The Canadian non-capital loss carry forwards expire as noted in the table below. The net operating losses - USA Federal carry forwards expire in 2037 and Net operating loss - USA state will expire in 2032. Share issue and financing costs will be fully amortized in 2020. The remaining deductible temporary differences may be carried forward indefinitely. Deferred tax assets have not been recognized in respect of these items because it is not probable that future taxable profit will be available against which the group can utilize the benefits therefrom.

 

The Company's Canadian non-capital income tax losses expire as follows:

 

 2035   $41,500 
 2036    994,040 
 2037    628,580 
     $1,664,100 

 

 

 

 

 24 
 

EMPOWER CLINICS INC.,

FORMERLY S.M.A.A.R.T HOLDINGS INC

Note to Consolidated Financial Statements

Year Ended December 31. 2017 

Expressed in United States dollars

 

 

 

19.Commitments

 

The Company has lease commitments as follows:

 

 Fiscal 2018   $236,605 
 Fiscal 2019   $214,616 
 Fiscal 2020   $46,820 

 

 

20.Contingent liabilities

 

The Company is involved in a number of legal actions with the former President and director of its subsidiary companies (the “Litigant”) following the termination for cause of the Litigant in June 2016.

 

In one action, as the Litigant refused to comply with the termination, the Company received a temporary restraining order (“TRO”) requiring the Litigant to comply with the termination and cease using company property. Later, following a full evidentiary hearing, the court issued a preliminary injunction consistent with the TRO. In June 2017, the Litigant, filed counterclaims against the company and its subsidiaries. The Litigant’s counterclaims broadly allege that his written agreements with the Company and its subsidiaries were induced by fraud or mistake. He claims he believed he was promised that he would own 50% of the Company in perpetuity, and that his lack of control over the Corporation and its subsidiaries has caused him economic harm in the amount of $10 million. The Litigant seeks money damages or rescission of the agreements. The Company and its subsidiaries are prosecuting their claims against the Litigant, and are vigorously defending against all of his counterclaims.

 

In a second action, the Litigant filed a lawsuit on behalf of The Hemp and Cannabis Foundation (“THCF”) for rescission of an agreement whereby THCF sold a parcel of residential real estate to one of the subsidiaries, The Hemp and Cannabis Company (“THCC”). In that case, THCF claims THCC has failed to make payments on a note. THCF’s lawyer has withdrawn, and THCF has not hired replacement counsel. THCC’s motion to dismiss is pending. THCC is vigorously defending against this.

 

 

21.Subsequent events

 

Subsequent to year end, the Company drew a further $50,000 on the promissory notes payable as described in note 8c) under the same terms. The notes were not paid by the maturity date and were past due and due on demand

 

In April 2018, The Company completed a reverse takeover of Adira Energy Ltd. and completed the amalgamation and consolidation into Empower Clinics Inc. and as completed the requirements for a public listing on the Canadian Stock Exchange. Additionally, as part of the listing, the Company completed a private placement of 8,443,473 shares of the Company at a price of CDN $0.31 per share for gross proceeds of CDN $2,617,477 and $2,160,866 of the convertible debentures got converted into common shares of the Company.

 

 

 

 

 

 25