EX-99.126 124 d794831dex99126.htm EX-99.126 EX-99.126

Exhibit 99.126

 

LOGO

Condensed interim consolidated financial statement of Liminal BioSciences Inc. (formerly Prometic Life Sciences Inc.)

For the quarter and the nine months ended September 30, 2019 (unaudited)

 

1 of 30


LIMINAL BIOSCIENCES INC.

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(In thousands of Canadian dollars) (Unaudited)

   LOGO

 

     September 30,
2019
    December 31,
2018
 

ASSETS (note 13)

    

Current assets

    

Cash and cash equivalents

   $ 60,361     $ 7,389  

Accounts receivable (note 3)

     5,924       11,882  

Income tax receivable

     7,601       8,091  

Inventories (note 4)

     9,435       12,028  

Prepaids

     2,350       1,452  
  

 

 

   

 

 

 

Total current assets

     85,671       40,842  

Long-term income tax receivable

     114       117  

Other long-term assets (note 5)

     2,395       411  

Capital assets (note 6)

     37,439       41,113  

Right-of-use assets (note 7)

     37,186       —    

Intangible assets (note 8)

     18,972       19,803  

Deferred tax assets

     605       606  
  

 

 

   

 

 

 

Total assets

   $ 182,382     $ 102,892  
  

 

 

   

 

 

 

LIABILITIES

    

Current liabilities

    

Accounts payable and accrued liabilities (note 10)

   $ 19,936     $ 31,855  

Deferred revenues

     368       507  

Current portion of lease liabilities (note 11)

     9,022       —    

Warrant liability (note 12)

     —         157  

Current portion of long-term debt (note 13)

     408       3,211  
  

 

 

   

 

 

 

Total current liabilities

     29,734       35,730  

Long-term portion of deferred revenues

     83       170  

Long-term portion of lease liabilities (note 11)

     33,910       —    

Long-term portion of operating and finance lease inducements and obligations

     —         1,850  

Other long-term liabilities (note 14)

     3,354       5,695  

Long-term debt (note 13)

     8,613       122,593  
  

 

 

   

 

 

 

Total liabilities

   $ 75,694     $ 166,038  
  

 

 

   

 

 

 

EQUITY

    

Share capital (note 16a)

   $ 932,951     $ 583,117  

Contributed surplus (note 16b)

     40,562       21,923  

Warrants (note 16c)

     95,856       95,296  

Accumulated other comprehensive loss

     (2,884     (1,252

Deficit

     (952,634     (755,688
  

 

 

   

 

 

 

Equity (deficiency) attributable to owners of the parent

     113,851       (56,604

Non-controlling interests (note 17)

     (7,163     (6,542
  

 

 

   

 

 

 

Total equity (deficiency)

     106,688       (63,146
  

 

 

   

 

 

 

Total liabilities and equity

   $ 182,382     $ 102,892  
  

 

 

   

 

 

 

Subsequent event (note 23)

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

 

2 of 30


LIMINAL BIOSCIENCES INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of Canadian dollars except for per share amounts) (Unaudited)

   LOGO

 

     Quarter ended September 30,     Nine months ended September 30,  
     2019     2018     2019     2018  

Revenues (note 18)

   $ 5,291     $ 12,330     $ 22,276     $ 36,777  

Expenses

        

Cost of sales and other production expenses (note 4)

     3,045       9,248       11,278       30,420  

Research and development expenses

     19,605       24,105       62,954       70,525  

Administration, selling and marketing expenses

     10,319       6,222       36,553       20,869  

Loss (gain) on foreign exchange

     116       (1,301     (1,560     768  

Finance costs

     1,906       5,927       12,815       15,502  

Loss on extinguishments of liabilities (notes 13,16)

     —         1,278       92,374       1,278  

Change in fair value of financial instruments measured at fair value through profit or loss (note 12)

     —         —         (1,140     —    

Share of losses of an associate (note 9)

     —         22       —         22  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss before income taxes

   $ (29,700   $ (33,171   $ (190,998   $ (102,607
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expense (recovery) (note 19):

        

Current

     5       (3,934     1,244       (3,935

Deferred

     2       (337     2       (2,090
  

 

 

   

 

 

   

 

 

   

 

 

 
     7       (4,271     1,246       (6,025
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (29,707   $ (28,900   $ (192,244   $ (96,582
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to:

        

Owners of the parent

     (29,602     (28,472     (191,355     (92,413

Non-controlling interests (note 17)

     (105     (428     (889     (4,169
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ (29,707   $ (28,900   $ (192,244   $ (96,582
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per share

        

Attributable to the owners of the parent Basic and diluted (note 20)

   $ (1.27   $ (34.30   $ (14.05   $ (111.74
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of outstanding shares (in thousands)

     23,313       830       13,619       827  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

3 of 30


LIMINAL BIOSCIENCES INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands of Canadian dollars) (Unaudited)

   LOGO

 

     Quarter ended September 30,     Nine months ended September 30,  
     2019     2018     2019     2018  

Net loss

   $ (29,707   $ (28,900   $ (192,244)     $ (96,582

Other comprehensive income

        

Items that may be subsequently reclassified to profit and loss:

        

Change in unrealized foreign exchange differences on translation of financial statements of foreign subsidiaries

     (544     (677     (1,632     (242
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive loss

   $ (30,251   $ (29,577   $ (193,876   $ (96,824
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive loss attributable to:

        

Owners of the parent

     (30,146     (29,149     (192,987     (92,655

Non-controlling interests

     (105     (428     (889     (4,169
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ (30,251   $ (29,577   $ (193,876   $ (96,824
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

4 of 30


LIMINAL BIOSCIENCES INC.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(In thousands of Canadian dollars) (Unaudited)

   LOGO

 

     Equity (deficiency) attributable to owners of the parent              
     Share
capital
$
     Contributed
surplus
$
    Warrants
$
     Foreign
currency
translation
reserve
$
    Deficit
$
    Total
$
    Non-
controlling
interests
$
    Total equity
(deficiency)
$
 

Balance at January 1, 2018

     575,150        16,193       73,944        (1,622     (541,571     122,094       21,447       143,541  

Net loss

     —          —         —                (92,413     (92,413     (4,169     (96,582

Foreign currency translation reserve

     —          —         —          (242     —         (242     —         (242

Issuance of shares (note 16a)

     5,589        —         —                —         5,589       —         5,589  

Share-based payments expense (note 16b)

     —          2,983       —                —         2,983       —         2,983  

Exercise of stock options (note 16b)

     1,073        (438     —                —         635       —         635  

Shares issued pursuant to restricted share unit plan
(note 16b)

     30        (30     —                —         —         —         —    

Issuance of warrants (note 16c)

     —          —         11,731              —         11,731       —         11,731  

Share and warrant issuance cost

     —          —         —                (40     (40     —         (40

Effect of changes in the ownership of a subsidiary and funding arrangements on non-controlling interests (note 17)

     —          —         —                (17,887     (17,887     14,258       (3,629
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2018

     581,842        18,708       85,675        (1,864     (651,911     32,450       31,536       63,986  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at January 1, 2019

     583,117        21,923       95,296        (1,252     (755,688     (56,604     (6,542     (63,146

Net loss

     —          —         —                (191,355     (191,355     (889     (192,244

Foreign currency translation reserve

     —          —         —          (1,632     —         (1,632     —         (1,632

Issuance of shares (note 16a)

     349,834        —         —                —         349,834       —         349,834  

Share-based payments expense (note 16b)

     —          19,060       —                —         19,060       —         19,060  

Share-based compensation paid in cash (note 16b)

     —          (421     —                —         (421     —         (421

Issuance of warrants (note 16c)

     —          —         560              —         560       —         560  

Share issuance cost (note 16a)

     —          —         —                (5,323     (5,323     —         (5,323

Effect of funding arrangements on non-controlling interests (note 17)

     —          —         —                (268     (268     268       —    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2019

     932,951        40,562       95,856        (2,884     (952,634     113,851       (7,163     106,688  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

5 of 30


LIMINAL BIOSCIENCES INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of Canadian dollars) (Unaudited)

   LOGO

 

Nine months ended September 30,

   2019     2018  

Cash flows used in operating activities

    

Net loss for the period

   $ (192,244   $ (96,582

Adjustments to reconcile net loss to cash flows used in operating activities :

    

Finance costs and foreign exchange

     11,083       16,007  

Change in operating inducements and obligations

     —         (1,009

Carrying value of capital and intangible assets disposed

     193       479  

Share of losses of an associate (note 9)

     —         22  

Change in fair value of financial instruments measured at fair value through profit or loss (note 12)

     (1,140     —    

Loss on extinguishments of liabilities (notes 13, 16a)

     92,374       1,278  

Deferred income taxes

     2       (2,090

Share-based payments expense (note 16b)

     18,639       2,983  

Depreciation of capital assets (note 6)

     2,840       3,104  

Depreciation of right-of-use assets (note 7)

     3,666       —    

Amortization of intangible assets (note 8)

     961       952  
  

 

 

   

 

 

 
     (63,626     (74,856

Change in non-cash working capital items

     (309     17,864  
  

 

 

   

 

 

 
   $ (63,935   $ (56,992
  

 

 

   

 

 

 

Cash flows from financing activities

    

Proceeds from share issuances (note 16a)

     118,785       —    

Proceeds from debt and warrant issuances (notes 13, 16c)

     19,859       65,815  

Repayment of principal on long-term debt (note 13)

     (741     (1,855

Repayment of interest on long-term debt (note 13)

     (3,287     (3,903

Exercise of options (note 16b)

     —         635  

Payments of principal on lease liabilities (note 11)

     (5,709     —    

Payment of interest on lease liabilities (note 11)

     (1,365     —    

Debt, share and warrants issuance costs

     (6,698     (782

Payments of principal under finance leases

     —         (183
  

 

 

   

 

 

 
   $ 120,844     $ 59,727  
  

 

 

   

 

 

 

Cash flows used in investing activities

    

Additions to capital assets

     (3,082     (2,886

Additions to intangible assets

     (1,158     (1,069

Acquisition of convertible debt

     —         (967

Release of restricted cash

     64       —    

Interest received

     520       191  
  

 

 

   

 

 

 
   $ (3,656   $ (4,731
  

 

 

   

 

 

 

Net change in cash during the period

     53,253       (1,996

Net effect of currency exchange rate on Cash and cash equivalents

     (281     183  

Cash and cash equivalents, beginning of period

     7,389       23,166  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 60,361     $ 21,353  
  

 

 

   

 

 

 

Comprising of:

    

Cash

     37,114       21,353  

Cash equivalents

     23,247       —    
  

 

 

   

 

 

 
   $ 60,361     $ 21,353  
  

 

 

   

 

 

 

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

 

6 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

 

   LOGO

1. Nature of operations

Liminal BioSciences Inc. (“Liminal” or the “Company”), formerly Prometic Life Sciences Inc., is incorporated under the Canada Business Corporations Act and is a publicly traded clinical stage biotechonology company (TSX symbol: LMNL, formerly PLI; OTCQX symbol: PFSCF) focused on the discovery and development of innovative medicines against novel biologic targets for diseases in patients with serious unmet needs. The Company’s primary research focus in the Small molecule therapeutics segment, has been based on its understanding of several orphan G protein-coupled receptors (GPR’s) known as free fatty acid receptors (FFAR’s). FFAR’s are being evaluated as novel therapeutic targets for a variety of inflammatory, fibrotic and metabolic diseases in an emerging field known as immuno-metabolism. The Company is specifically focused on liver, respiratory and renal therapeutic areas, primarily in rare or orphan diseases. The Plasma-derived therapeutics segment leverages Liminal’s experience in bioseparation technologies used to isolate and purify biopharmaceuticals from human plasma. The Company’s primary goal with respect to this second platform is to address unmet medical needs with therapeutic proteins not currently commercially available, such as Ryplazim (plasminogen) (“Ryplazim”). The Bioseparations segment provides access to its proprietary bioseparation technologies to enable pharmaceutical companies in their production of non-competing biopharmaceuticals.

On July 5, 2019, the Company performed a one thousand-to-one share consolidation of the Company’s common shares, stock options, restricted share units and warrants. The quantities and per unit prices presented in these condensed interim consolidated financial statements have been retroactively adjusted to give effect to the share consolidation.

On October 7, 2019, Prometic Life Sciences Inc. changed its name to Liminal BioSciences Inc. and the Company’s TSX stock symbol became LMNL.

The Company’s head office is located at 440, Boul. Armand-Frappier, suite 300, Laval, Québec, Canada, H7V 4B4. Liminal has Research and Development (“R&D”) facilities in the Canada, U.K. and the U.S., manufacturing facilities in Canada and the Isle of Man and business development activities in Canada, the U.S, Europe and Asia.

Structured Alpha LP (“SALP”) has been Liminal’s parent company since the April 23, 2019 debt restructuring (note 13). Thomvest Asset Management Ltd. is the general partner of SALP and the ultimate controlling parent of Liminal is The 2003 TIL Settlement. Prior to this date, Liminal did not have a controlling parent.

The unaudited condensed interim consolidated financial statements for the quarter and nine months ended September 30, 2019 have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (‘IASB”) on a going concern basis, which presumes the Company will continue its operations for the foreseeable future and will be able to realize its assets and discharge its liabilities and commitments in the ordinary course of business.

The financial condition of the Company has improved significantly since April 2019 following the completion of several transactions including the debt restructuring that took place on April 23, 2019 thereby reducing the long-term debt down to $10.0 million (note 13) and the receipt of gross proceed from equity issuances, both through private placements and the rights offering of $114.4 million (note 16). These transactions contributed to the Company having a positive working capital position, i.e. the current assets net of current liabilities, of $55.9 million at September 30, 2019. The working capital position is expected to increase subsequent to September 30, 2019, following the expected closing of the sale of the bioseparations operations (note 23). Finally, on November 11, 2019, the Company has entered into a loan agreement with SALP which makes available a line of credit of up to $75.0 million (note 23) which could be used if needed.

 

7 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

Despite the improved liquidity situation, Liminal is an R&D stage enterprise and until the Company can generate a sufficient amount of product revenue to finance its cash requirements, management expects, as required, to finance future cash needs primarily through a combination of public or private equity offerings, debt financings, strategic collaborations, business and asset divestitures, and grant funding.

2. Significant accounting policies

a) Accounting framework

These unaudited condensed interim consolidated financial statements (“interim financial statements”) for the quarter and the nine months ended September 30, 2019 have been prepared in accordance with IAS 34, Interim financial reporting. Accordingly, certain information and footnote disclosure normally included in annual financial statements prepared in accordance with IFRS, as issued by the IASB, have been omitted or condensed. These interim financial statements should therefore be read in conjunction with the audited annual consolidated financial statements for the year ended December 31, 2018, which have been prepared in accordance with IFRS and which can be found at www.sedar.com.

These interim financial statements were approved for issue on November 11, 2019 by the Company’s Audit, Risk and Finance committee as delegated by the Board of Directors.

b) Adoption of new accounting standards

The accounting policies used in these interim financial statements are consistent with those applied by the Company in its December 31, 2018 audited annual consolidated financial statements except for the amendments to certain accounting standards which are relevant to the Company and were adopted by the Company as of January 1, 2019 as described below.

IFRS 16, Leases (“IFRS 16”)

IFRS 16 replaces IAS 17, Leases (“IAS 17”). IFRS 16 provides a single lessee accounting model, requiring the recognition of assets and liabilities for all leases, unless the lease term is less than 12 months, or the underlying asset has a low value. IFRS 16 substantially carries forward the lessor accounting in IAS 17 with the distinction between operating leases and finance leases being retained.

Effective January 1, 2019, the Company adopted IFRS 16 using the modified retrospective approach and accordingly the information presented for 2018 has not been restated. The cumulative effect of initially applying the standard is recognized at the date of initial application. The current and long-term portions of operating and finance lease inducements and obligations presented in the statement of financial position at December 31, 2018, reflect the accounting treatment under IAS 17 and related interpretations.

 

8 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

The Company elected to use the transitional practical expedient allowing the standard to be applied only to contracts that were previously identified as leases under IAS 17 and IFRIC 4, Determining whether an arrangement contains a lease at the date of initial application. The Company applied the definition of a lease under IFRS 16 to contracts entered into or changed on or after January 1, 2019.

The Company also elected to record right-of-use assets for leases previously classified as operating leases under IAS 17 based on the corresponding lease liability, adjusted for prepaids or liabilities existing at the date of the transition that relate to the lease. When measuring lease liabilities, the Company discounted lease payments using its incremental borrowing rate at January 1, 2019. The weighted average discount rate applied to the total lease liabilities recognized on transition was 18.54%. For leases that were previously classified as finance leases under IAS 17, the carrying amount of the right-of-use asset and the lease liability at the date of adoption was established as the carrying amount of the lease asset classified in capital assets and the finance lease obligation at December 31, 2018. These assets and liabilities are grouped under right-of-use assets and lease liabilities as of January 1, 2019 and IFRS 16 applies to these leases as of that date.

In addition, the Company elected to apply the practical expedient to account for leases for which the lease term ends within 12 months of the date of initial application as short-term leases for which it is not required to recognize a right-of-use asset and a corresponding lease liability. The Company also elected to not apply IFRS 16 when the underlying asset in a lease is of low value.

The Company has elected, for the class of assets related to the lease of building space, not to separate non-lease components from lease components, and instead account for each lease component and any associated non-lease components as a single lease component.

The table below shows which line items of the consolidated financial statements were affected by the adoption of IFRS 16 and the impact. There was no net impact on the deficit.

 

     As reported as at
December 31, 2018
     Adjustments
for the transition
to IFRS 16
     Balance as at
January 1, 2019
 

Assets

        

Prepaids

   $ 1,452      $ (84    $ 1,368  

Capital assets (note 6)

     41,113        (1,043      40,070  

Right-of-use assets (note 7)

     —          39,149        39,149  

Liabilities

        

Accounts payable and accrued liabilities (note 10)

   $ 31,855      $ (2,499    $ 29,356  

Current portion of lease liabilities (note 11)

     —          8,575        8,575  

Long-term portion of lease liabilities (note 11)

     —          34,126        34,126  

Long-term portion of operating and finance lease inducements and obligations

     1,850        (1,850      —    

Other long-term liabilities (note 14)

     5,695        (330      5,365  

Prior to adopting IFRS 16, the total minimum operating lease commitments as at December 31, 2018 were $74,977. The decrease between the total of the minimum lease payments set out in Note 29 of the audited annual consolidated financial statements for the year ended December 31, 2018 and the total lease liabilities recognized on adoption of $42,701 was principally due to the effect of discounting on the minimum lease payments. The amount also decreased slightly due to the fact that certain costs that are contractually committed under lease contracts, but which do not qualify to be accounted for as a lease liability, such as variable lease payments not tied to an index or rate, were previously included in the lease commitment table whereas they are not included in the calculation of the lease liabilities. These impacts were partially offset by the inclusion of

 

9 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

lease payments beyond minimum commitments relating to reasonably certain renewal periods that had not yet been exercised as at December 31, 2018 which effect is to increase the liability. Right-of-use assets at transition have been measured at an amount equal to the corresponding lease liabilities, adjusted for any prepaid or accrued rent relating to that lease.

The consolidated statement of operations for the quarter and nine months ended September 30, 2019 was impacted by the adoption of IFRS 16 as the recording of depreciation of the right-of-use assets continues to be recorded in the same financial statement line items as it was previously while the implicit financing component of leasing agreements is now recorded under finance costs. The impact is not simply in the form of a reclassification but also in terms of measurement, which are very much affected by the discount rates used and whether the Company has included renewal periods when calculating the lease liability.

The consolidated cash flow statement for the quarter and nine months ended September 30, 2019 was also impacted since the cash flows attributable to the lease component of the lease agreements are now shown as payments of principal and interest on lease liabilities which are now part of cash flows from financing activities.

IFRIC 23, Uncertainty over income tax treatments (“IFRIC 23”)

IFRIC 23 clarifies how the recognition and measurement requirements of IAS 12 – Income Taxes are applied where there is uncertainty over income tax treatments. The Interpretation is effective for annual periods beginning on or after January 1, 2019 and was adopted by the Company on that date. The Company assessed the impact of this Interpretation and concluded that it had no impact on the amounts recorded in its consolidated statements of financial position on the date of adoption.

c) Accounting policies not disclosed in the December 31, 2018 consolidated financial statements

Following the adoption of IFRS 16, the Company has established the following accounting policies pertaining to leases that are applicable as of January 1, 2019.

Leases

At the inception of a contract, the Company assesses whether a contract is, or contains, a lease based on whether the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.

Right-of-use assets

The Company recognises a right-of-use asset at the commencement date of a lease which is when the date at which the underlying asset is available for use. Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use assets includes the amount of lease liabilities recognised, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. Unless the Company is reasonably certain to obtain ownership of the leased asset at the end of the lease term, the recognised right-of-use asset is depreciated on a straight-line basis over the shorter of its estimated useful life and the lease term. Right-of-use assets are subject to impairment.

Lease liabilities

At the commencement date of a lease, the Company recognizes a lease liability measured at the present value of lease payments to be made over the lease term. The lease payments include fixed payments (including in-substance fixed payments) less any lease incentives, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. The lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Company and payments of penalties for terminating a lease, if the lease term reflects the Company exercising the option to terminate. The variable lease payments that do not depend on an index or a rate are recognized as expense in the period on which the event or condition that triggers the payment occurs.

 

10 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

In calculating the present value of lease payments, the Company uses the incremental borrowing rate at the lease commencement date if the interest rate implicit in the lease is not readily determinable. After the commencement date, the amount of a lease liability is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of a lease liability is remeasured if there is a modification, a change in the lease term, a change in the in-substance fixed lease payments or a change in the assessment whether the underlying asset will be purchased.

Short-term leases and leases of low-value assets

The Company applies the short-term lease recognition exemption to leases of 12 months or less. It also applies the lease of low-value assets recognition exemption for lease that are considered of low value i.e. below seven thousand dollars. Lease payments on short-term leases and leases of low-value assets are recognized as expense on a straight-line basis over the lease term.

Cash equivalents

Cash and cash equivalents comprise deposits in banks and highly liquid investments having an original maturity of 90 days or less when issued.

d) Significant judgments and critical accounting estimates

The preparation of the interim consolidated financial statements requires the use of judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities and the accompanying disclosures. The uncertainty that is often inherent in estimates and assumptions could result in material adjustments to assets or liabilities affected in future periods. As a result of the application of IFRS 16 and IFRIC 23, the Company has modified its disclosure on significant judgments and estimates. The other significant accounting judgments and critical accounting estimates applied by the Corporation, disclosed in the consolidated financial statements for the year ended December 31, 2018, remain unchanged.

Leases

Leases—The Company determines the lease term as the non-cancellable term of the lease, together with any periods covered by an option to extend the lease if it is reasonably certain to be exercised, or any periods covered by an option to terminate the lease, if it is reasonably certain that this option will not be exercised.

The Company has the option, under some of its leases to lease the assets for additional terms of up to fifteen years. Judgement is applied in evaluating whether it is reasonably certain to exercise the option to renew. That is, all relevant factors that create an economic incentive for it to exercise the renewal are considered. After the commencement date, the lease term is reassessed if there is a significant event or change in circumstances that is within its control and affects its ability to exercise (or not to exercise) the option to renew.

The renewal period is included as part of the lease term for a manufacturing plant lease which it estimated it is reasonably certain to exercise due to the importance of this asset to its operations, the limited availability on the market of a similar asset with similar rental terms and the related cost of moving the production equipment to another facility.

Uncertainty over income tax treatments

R&D tax credits for the current period and prior periods are measured at the amount the Company expects to recover, based on its best estimate and judgment, of the amounts it expects to receive from the tax authorities as at the reporting date, either in the form of income tax refunds or refundable grants. However, there are

 

11 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

uncertainties as to the interpretation of the tax legislation and regulations, in particular regarding what constitutes eligible R&D activities and expenditures, as well in regards to the amount and timing of recovery of these tax credits. In order to determine whether the expenses it incurs are eligible for R&D tax credits, the Company must use judgment and may resort to complex techniques, which makes the recovery of tax credits uncertain. As a result, there may be a significant difference between the estimated timing and amount recognized in the consolidated financial statements in respect of tax credits receivable and the actual amount of tax credits received as a result of the tax administrations’ review of matters that were subject to interpretation. The amounts recognized in the consolidated financial statements are based on the best estimates of the Company and in its best possible judgment, as noted above.

3. Accounts receivable

 

     September 30,
2019
     December 31,
2018
 

Trade receivables

   $ 2,218      $ 7,051  

Tax credits and government grants receivable

     1,986        3,737  

Sales taxes receivable

     1,373        774  

Other receivables

     347        320  
  

 

 

    

 

 

 
   $ 5,924      $ 11,882  
  

 

 

    

 

 

 

4. Inventories

 

     September 30,
2019
     December 31,
2018
 

Raw materials

   $ 3,633      $ 5,428  

Work in progress

     3,491        3,740  

Finished goods

     2,311        2,860  
  

 

 

    

 

 

 
   $ 9,435      $ 12,028  
  

 

 

    

 

 

 

Inventories sold in the amount of $2,743 and $9,949 were recognized as cost of sales and other production expenses during the quarter and the nine months ended September 30, 2019, ($8,302 and $26,638 during the quarter and the nine months ended September 30, 2018). Inventory write-downs of $108 and $575, also included in cost of sales and other production expenses, were recorded during the quarter and nine months ended September 30, 2019 ($547 and $2,222 during the quarter and nine months ended September 30, 2018).

5. Other long-term assets

 

     September 30,
2019
     December 31,
2018
 

Restricted cash

   $ 172      $ 245  

Long-term deposits

     168        142  

Tax credits receivable

     2,032        —    

Equity investments in scope of IFRS 9

     23        24  
  

 

 

    

 

 

 
   $ 2,395      $ 411  
  

 

 

    

 

 

 

 

12 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

6. Capital assets

 

     Land and
Buildings
     Leasehold
improvements
    Production
and laboratory
equipment
    Furniture and
computer
equipment
    Total  

Cost

           

Balance at December 31, 2018

   $ 4,567      $ 16,034     $ 38,885     $ 3,786     $ 63,272  

Impact of adopting IFRS 16 1)

     —          —         (1,170     —         (1,170
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance at January 1, 2019

     4,567        16,034       37,715       3,786       62,102  

Additions

     —          207       470       169       846  

Disposals

     —          (5     (78     (14     (97

Effect of foreign exchange differences

     —          (534     (376     (34     (944
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2019

   $ 4,567      $ 15,702     $ 37,731     $ 3,907     $ 61,907  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation

           

Balance at December 31, 2018

   $ 414      $ 4,421     $ 15,071     $ 2,253     $ 22,159  

Impact of adopting IFRS 16 1)

     —          —         (127     —         (127
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance at January 1, 2019

     414        4,421       14,944       2,253       22,032  

Depreciation expense

     146        590       1,629       475       2,840  

Disposals

     —          (2     (77     (14     (93

Effect of foreign exchange differences

     —          (141     (149     (21     (311
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2019

   $ 560      $ 4,868     $ 16,347     $ 2,693     $ 24,468  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Carrying amounts

           

At September 30, 2019

   $ 4,007      $ 10,834     $ 21,384     $ 1,214     $ 37,439  

At January 1, 2019

     4,153        11,613       22,771       1,533       40,070  

At December 31, 2018

     4,153        11,613       23,814       1,533       41,113  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

1) 

The balance of fixed assets capitalized as finance lease assets under IAS 17 where transferred to right-of-use assets upon adoption of IFRS 16 (note 2).

As at September 30, 2019, there are $7,408 and $3,678 of production and laboratory equipment and leasehold improvements, respectively, net of government grants, that are not yet available for use and for which depreciation has not started ($8,322 and $6,610 as of December 31, 2018).

 

13 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

7. Right-of-use assets

 

     Buildings      Production
and laboratory
equipment
     Other      Total  

Cost

           

Transfer from capital assets on adoption of IFRS 16 (note 6)

   $ —        $ 1,170      $ —        $ 1,170  

Initial recognition of assets under operating leases on adoption of IFRS 16

     37,552        460        94        38,106  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at January 1, 2019

     37,552        1,630        94        39,276  

Additions

     1,880        —          49        1,929  

Effect of foreign exchange differences

     (236      —          —          (236
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at September 30, 2019

   $ 39,196      $ 1,630      $ 143      $ 40,969  
  

 

 

    

 

 

    

 

 

    

 

 

 

Accumulated depreciation

           

Transfer from capital assets on adoption of IFRS 16 (note 6)

   $ —        $ 127      $ —        $ 127  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at January 1, 2019

     —          127        —          127  

Depreciation expense

     3,190        444        32        3,666  

Effect of foreign exchange differences

     (9      (1      —          (10
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at September 30, 2019

   $ 3,181      $ 570      $ 32      $ 3,783  
  

 

 

    

 

 

    

 

 

    

 

 

 

Carrying amounts

           

At September 30, 2019

   $ 36,015      $ 1,060      $ 111      $ 37,186  

At January 1, 2019

     37,552        1,503        94        39,149  
  

 

 

    

 

 

    

 

 

    

 

 

 

8. Intangible assets

 

     Licenses and
other rights
     Patents      Software      Total  

Cost

           

Balance at January 1, 2019

   $ 160,782      $ 6,997      $ 3,286      $ 171,065  

Additions

     —          508        412        920  

Disposals

     —          (524      (39      (563

Effect of foreign exchange differences

     (30      (136      (14      (180
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at September 30, 2019

   $ 160,752      $ 6,845      $ 3,645      $ 171,242  
  

 

 

    

 

 

    

 

 

    

 

 

 

Accumulated amortization

           

Balance at January 1, 2019

   $ 147,356      $ 2,838      $ 1,068      $ 151,262  

Amortization expense

     309        320        332        961  

Disposals

     —          (365      (9      (374

Impairments

     —          535        —          535  

Effect of foreign exchange differences

     (24      (82      (8      (114
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at September 30, 2019

   $ 147,641      $ 3,246      $ 1,383      $ 152,270  
  

 

 

    

 

 

    

 

 

    

 

 

 

Carrying amounts

           

At September 30, 2019

   $ 13,111      $ 3,599      $ 2,262      $ 18,972  

At December 31, 2018

     13,426        4,159        2,218        19,803  
  

 

 

    

 

 

    

 

 

    

 

 

 

9. Investment in an associate

In February 2019, the Company decided that it was no longer part of its strategy to pursue the development of Inter-alpha Inhibitor proteins and has undertaken discussions with ProThera Biologics, Inc. (“ProThera”) to terminate the various corporate and commercial agreements it has in place with ProThera. The Company determined that, from that point on, it no longer had significant influence over ProThera and therefore changed its accounting for its investment in ProThera’s common shares as an investment in an associate to that of a financial asset at fair value through profit and loss. The fair value of such financial asset was evaluated at $nil both in February 2019 and at the current financial position date. Consequently, any future transactions between the Company and ProThera will no longer be disclosed as a related party transaction.

 

14 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

10. Accounts payable and accrued liabilities

 

     September 30,
2019
     December 31,
2018
 

Trade payables

   $ 11,438      $ 21,097  

Wages and benefits payable

     5,793        1,975  

Current portion of operating and finance lease inducements and obligations

     —          5,844  

Current portion of settlement fee payable

     114        102  

Current portion of royalty payment obligations (note 14)

     56        68  

Current portion of license acquisition payment obligation (note 14)

     1,324        1,363  

Current portion of other employee benefit liabilities (note 14)

     1,211        1,406  
  

 

 

    

 

 

 
   $ 19,936      $ 31,855  
  

 

 

    

 

 

 

11. Lease liabilities

 

Transfer of finance leases from operating and finance lease inducements and obligations

   $ 846  

Initial recognition of lease liabilities under operating leases on adoption of IFRS 16

     41,855  
  

 

 

 

Balance at January 1, 2019

   $ 42,701  

Additions

     2,328  

Interest expense

     5,460  

Payments

     (7,074

Effect of foreign exchange differences

     (483
  

 

 

 

Balance at September 30, 2019

   $ 42,932  

Less current portion of lease liabilities

     9,022  
  

 

 

 

Long-term portion of lease liabilities

   $ 33,910  
  

 

 

 

Interest expense on lease liabilities for the quarter and nine months ended September 30, 2019 was $1,821 and $5,460, respectively and is included as part of finance costs in the consolidated statement of operations.

12. Warrant liability

As consideration for the modification of the terms of the loan agreements on November 14, 2018, the Company had a commitment to issue warrants (“Warrants #9”) to the holder of the long-term debt on or before March 20, 2019. The exact number of warrants to be issued was based on the number of warrants necessary to increase the ownership of the holder of the long-term debt to 19.99% on a fully diluted basis at the date of issuance.

On February 22, 2019, the Company further amended the fourth loan agreement with the addition of two tranches, one of US$10 million and another one of US$5 million, that were drawn on February 22, 2019 and March 22, 2019 respectively. As consideration for the modification to the fourth loan agreement, the Company amended the terms applicable at the time of issuance of Warrants #9 to reduce the originally agreed exercise price from $1,000.00 to $156.36 per preferred share and to issue the Warrants #9 concurrently with the modification. Accordingly, the Company issued 19,402 warrants on February 22, 2019. Each warrant entitles the holder to acquire one preferred share (note 16c) at a price of $156.36 per preferred share and will expire on February 22, 2027. The Warrants #9 did not meet the definition of an equity instrument since the underlying preferred shares qualify as a liability instrument, and therefore they were accounted for as a financial instrument carried at fair value through profit or loss.

 

15 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

The change in fair value of the warrant liability between December 31, 2018, when it was valued at $157 and prior to its modification on February 22, 2019, in the amount of $218 was recorded in the consolidated statement of operations. The Company recorded the increase in fair value of the warrants of $1,137 resulting from the reduction of the exercise price of Warrants #9 on February 22, 2019 against the two additional tranches of the credit facility, treating the increase as financing fees. The changes in fair value of the warrant liability between February 22, 2019, after the modification, and March 31, 2019 was an increase of $11 and a decrease in fair value of $1,369 (a gain) between March 31, 2019 to April 23, 2019. Both variations were recorded in the consolidated statements of operations. The estimated fair value of these warrants at April 23, 2019 was $153.

As part of the debt restructuring agreement on April 23, 2019 (note 13), all the outstanding warrants belonging to the holder of the debt, including the Warrants #9, were cancelled and replaced by new warrants (note 16c). The cancellation and the issuance of new warrants was treated as a modification. Following this modification, the Warrants #9 no longer meet the definition of a liability instrument and the Company reclassified the fair value of the Warrants #9 as of April 23, 2019 of $153 from warrant liability to warrants classified as equity.

The fair value of Warrants #9 on the various dates was calculated using a Black-Scholes option pricing model with the assumptions provided in the table below. In order to estimate the fair value of the underlying preferred share, the Company used the market price of Liminal’s common shares at the measurement date, discounted for the fact that the preferred shares are illiquid. The value of the discount was calculated using a European put option model to sell a common share of Liminal at the price of $1,000.00 or $156.36 per share in 20 years.

 

     April 23,
2019
    February 22,
2019
    December 31,
2018
 

Underlying preferred share fair value

     32.43       152.15       130.00  

Number of warrants issued on February 22, 2019

     19,402       19,402       14,088  

Volatility

     55.6     48.1     44.5

Risk-free interest rate

     1.66     1.84     2.82

Remaining life until expiry

     7.8       8.0       7.9  

Expected dividend rate

     —         —         —    

 

16 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

13. Long-term debt

The transactions during the nine months ended September 30, 2019 and the carrying value of the long-term debt at September 30, 2019 were as follows:

 

     2019  

Balance at January 1

   $ 125,804  

Stated and accreted interest

     7,561  

Drawdown on Credit Facility

     18,677  

Repayment of principal through share issuance

     (141,536

Repayment of principal with cash

     (741

Repayment of stated interest

     (3,287

Extinguishment of loan—April 23, 2019 loan modification

     (4,667

Recognition of loan—April 23, 2019 loan modification

     8,521  

Foreign exchange revaluation on Credit Facility balance

     (1,311
  

 

 

 

Balance at September 30

   $ 9,021  
  

 

 

 

At September 30, 2019, the carrying amount of the debt comprised the following loans:

 

     September 30,
2019
 

Loan with the parent having a principal of $10,000 maturing on April 23, 2024 with an effective interest rate of 15,05% 1)

   $ 8,613  

Non-interest bearing government term loan having a principal amount of $329 repayable in equal monthly installments of $82 until January 31, 2020 with an effective interest rate of 8.8%

     408  
  

 

 

 
   $ 9,021  

Less current portion of long-term debt

     (408
  

 

 

 

Long-term portion of long-term debt

   $ 8,613  
  

 

 

 

 

1)

The Loan with the parent is secured by all the assets of the Company and requires that certain covenants be respected including maintaining an adjusted working capital ratio.

On February 22, 2019, the Company amended the fourth loan agreement (“Credit Facility”) with the addition of two tranches of US$10 million and US$5 million which the Company drew on February 22 and March 22, 2019, respectively. Those two tranches bear interest at an annual rate of 8.5% payable quarterly. Concurrently with the amendment, the Company agreed to reduce the exercise price of Warrants #9 from $1,000.00 to $156.36 per preferred share and to immediately issue those warrants (note 12). The incremental fair value of the warrant liability of $1,137 due to this change was recognized as deferred financing fees related to the additional two tranches received. The Company recorded the credit facility draws on February 22, 2019 and March 22, 2019 at its fair value at the transaction date less the associated transaction costs and financing fees of $45 and $1,137 respectively, for a net amount of $18,677.

On April 23, 2019, the Company entered into a debt restructuring agreement with the long-term debt holder whereby the entirety of the principal on the Credit Facility plus a portion of the interest due, the entirety of the First and Second Original Issue Discount (“OID”) loans and the majority of the Third OID loan would be repaid by Liminal by the issuance of common shares, at a conversion price, rounded to the nearest two decimals, of $15.21 per common share. Consequently, the US$95 million of principal plus interest due on the Credit Facility was reduced to $663 and the aggregate face value of the three OID loans was reduced by $99,552 to $10,000 with the remaining balance of the Third OID loan modified into an interest-bearing loan at a stated interest 10% payable quarterly. This resulted in the reduction of the long-term debt recorded on the consolidated statement of financial position by $141,536. The Company issued 15,050,312 common shares on that date which were recorded in share capital at a value of $228,915. The difference between the carrying amount of the debt converted into common shares and the increase in the value of the share capital is recognized as a loss on extinguishment of a loan of $87,379. The balance of interest due on the credit facility of $663 was paid in cash.

 

17 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

Since November 14, 2018, all transactions with SALP are considered related party transactions however following the issuance of the common shares to SALP as a result of the debt restructuring, SALP obtained control over the Company and since then, is Liminal’s controlling parent.

Pursuant to the debt restructuring, the Company cancelled the warrants previously held by SALP and replaced them with new warrants having an exercise price rounded to the nearest two decimals of $15.21 per common share, expiring on April 23, 2027 (note 16c). The incremental fair value of the replacement warrants was recognized in warrants equity and as part of the loss on the debt extinguishment together with the legal fees incurred to finalize all the related legal agreements.

The modification in terms of the remaining balance of the Third OID loan of $10,000 was accounted for as an extinguishment of the long-term debt and the re-issuance of a new interest-bearing loan (“Loan with the parent”). The difference between the carrying amount of the loan extinguished of $4,667 and the fair value of the new Loan with the parent of $8,521 recognized was recorded as a loss on debt extinguishment of $3,854. The fair value of the modified loan was determined using a discounted cash flow model with a market interest rate of 15.1%.

As a result of this transaction and the extinguishments of debt that occurred earlier in the year following payments made to suppliers by the issuance of equity (note 16a), the consolidated statement of operations for the quarter and the nine months ended September 30, 2019, includes a loss on extinguishment of liabilities of $92,374 detailed as follows:

 

Loss on extinguishment of liabilities due to April 23, 2019 loan modification

Comprising the following elements:

  

Debt to equity conversion

   $ 87,379  

Expensing of financing fees on loan extinguishment

     653  

Extinguishment of previous loan

     (4,667

Recognition of modified loan

     8,521  

Expensing of increase in the fair value of the warrants (note 16c)

     408  
  

 

 

 

Loss on extinguishment of liabilities due to April 23, 2019 loan modification

   $ 92,294  

Loss on extinguishment of liabilities to suppliers (note 16a)

     80  
  

 

 

 

Loss on extinguishments of liabilities

   $ 92,374  
  

 

 

 

As at September 30, 2019, the Company was in compliance with all of its covenants under its long-term debt agreement.

 

18 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

14. Other long-term liabilities

 

     September 30,
2019
     December 31,
2018
 

Royalty payment obligations

   $ 3,124      $ 3,077  

License acquisition payment obligation

     1,324        2,726  

Other employee benefit liabilities

     1,497        2,399  

Other long-term liabilities

     —          330  
  

 

 

    

 

 

 
   $ 5,945      $ 8,532  

Less:

     

Current portion of royalty payment obligations (note 10)

     (56      (68

Current portion of license acquisition payment obligation (note 10)

     (1,324      (1,363

Current portion of other employee benefit liabilities (note 10)

     (1,211      (1,406
  

 

 

    

 

 

 
   $ 3,354      $ 5,695  
  

 

 

    

 

 

 

15. Contractual obligations

The following table presents the contractual maturities of the financial liabilities as of September 30, 2019:

 

            Contractual Cash flows  
     Carrying
amount
     Payable
within 1 year
     2 - 4
years
     5 years      Later than
5 years
     Total  

Accounts payable and accrued liabilities

   $ 19,936      $ 19,936      $ —        $ —        $ —        $ 19,936  

Long-term portion of royalty payment obligations

     3,068        —          3,389        26        265        3,680  

Lease liabilities

     42,932        9,820        26,548        7,593        45,896        89,857  

Long-term portion of other employee benefit liabilities

     286        —          286        —          —          286  

Long-term debt 1)

     8,613        1,341        3,025        10,569        —          14,935  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 74,835      $ 31,097      $ 33,248      $ 18,188      $ 46,161      $ 128,694  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1)

Under the terms of the Loan with the parent (note 13), the holder of Warrants #10 may decide to cancel a portion of the principal value of the loan as payment upon the exercise of these warrants. The maximum repayment due on the loan has been included in the above table.

16. Share capital and other equity instruments

On July 5, 2019, the Company performed a one thousand-to-one share consolidation of the Company’s common shares, stock options, restricted share units and warrants. The quantities and per unit prices presented throughout the interim financial statements, including this note, have been retroactively adjusted to give effect to the share consolidation.

a) Share capital

 

     September 30, 2019      September 30, 2018  
     Number      Amount      Number      Amount  

Issued common shares

     23,313,164      $ 932,951        718,068      $ 582,242  

Share purchase loan to a former officer

     —          —          —          (400
  

 

 

    

 

 

    

 

 

    

 

 

 

Issued and fully paid common shares

     23,313,164      $ 932,951        718,068      $ 581,842  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

19 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

Changes in the issued and outstanding common shares during the nine months ended September 30, 2019 and 2018 were as follows:

 

     September 30, 2019      September 30, 2018  
     Number      Amount      Number      Amount  

Balance—beginning of period

     720,306      $ 583,117        710,549      $ 575,150  

Issued to acquire assets

     4,420        1,326        1,113        1,960  

Issued to acquire non-controlling interest (note 17)

     —          —          4,712        3,629  

Exercise of stock options (note 16b)

     —          —          1,677        1,073  

Shares issued pursuant to a restricted share units plan (note 16b)

     —          —          17        30  

Shares issued pursuant to debt restructuring

     15,050,312        228,915        —          —    

Shares issued for cash

     7,536,654        118,648        —          —    

Shares released from escrow

     —          400        —          —    

Shares issued in payment to suppliers

     1,472        545        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance—end of period

     23,313,164      $ 932,951        718,068      $ 581,842  
  

 

 

    

 

 

    

 

 

    

 

 

 

2019

In November 2018, the Company entered into an ”At-the-Market” (“ATM”) Equity Distribution Agreement (“EDA”) under which the Company is able, at its discretion and from time to time, subject to conditions in the EDA, to offer common shares through ATM issuances on the TSX or any other marketplace for aggregate proceeds not exceeding $31 million. This agreement provides that common shares are to be sold at market prices prevailing at the time of sale. In the nine months ended September 30, 2019, the Company issued a total of 12,865 common shares at an average price of $327.55 per share under the ATM for aggregate gross proceeds of $4,214, less transaction costs of $248 recorded in deficit, for total net proceeds of $3,966.

On January 29, 2019, the Company issued 4,420 common shares in settlement of second payment due for the license acquisition payment obligation and recorded $1,326 in share capital based on the market value of the shares on that date.

On February 25 and 27, 2019, the Company issued a total of 1,472 common shares in payment for amounts due to certain suppliers. This transaction was accounted for as an extinguishment of liabilities and the difference between the carrying value of the accounts payable of $465 and the amount recorded for the shares issued of $545, which were valued at the market price of the shares on their date of issuance, was recorded as a loss on extinguishment of liabilities of $80.

As part of the settlement agreement concluded in April 2019 with the former CEO of the Company, common shares held in escrow as security for a share purchase loan of $400 to the former CEO were released and the loan extinguished in exchange for the receipt of a payment of $137, representing the fair value of the shares at the time of the settlement.

On April 23, 2019, the Company issued 15,050,312 common shares as part of the debt restructuring (note 13). The shares issued in relation with the debt restructuring contained trading restrictions and accordingly, the Company determined that their quoted price did not fairly represent the value of the shares issued. As such, the issued shares were recorded at fair value using a market approach under a level 2 fair value measurement of $15.21 per share, resulting in a value of the shares issued of $228,915. The fair value was based on a share issuance for cash on the same date with a non-related party. The difference between the adjustment to the carrying value of the loan of $141,536 and the amount recorded for the shares issued of $228,915 was recorded as a loss on extinguishment of a loan of $87,379.

Concurrently, the Company closed two private placements for 4,931,161 common shares at a subscription price rounded to the nearest two decimals of $15.21 for gross proceeds of $75,000, less transaction costs of $4,802 recorded in deficit, for total net proceeds of $70,198. SALP’s participation in the private placement was for gross proceeds to the Company of $25.0 million.

 

20 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

In May 2019, the Company announced a Rights Offering to the holders of its common shares at the close of business on May 21, 2019 to subscribe for up to 0.02 common shares (20 common share on a pre-consolidated basis) for a subscription price rounded to the nearest two decimals of $15.21 per common share. The Right Offering was subject to a proration to ensure that no more than $75,000 was raised. In June 2019, the Company issued 2,592,628 common shares for gross proceeds of $39,434 as part of the Right Offerings less transactions costs of $271 recorded in deficit, for total net proceeds of $39,163.

2018

On January 29, 2018, the Company issued 742 common shares in partial payment for the acquisition of a license and 371 common shares to acquire an option to buy production equipment. Based on the $1760 share price on that date, the values attributed to the shares issued were $1,960.

On April 27, 2018, the Company reacquired the non-controlling shareholders’ 13% interest in Prometic Bioproduction Inc. in exchange for the issuance of 4,712 common shares of the Company. Based on the $770 share price on that date, the value attributed to the shares issued was $3,629 (note 17).

b) Contributed surplus (Share-based payments)

Stock options

Changes in the number of stock options outstanding during the nine months ended September 30, 2019 and 2018 were as follows:

 

     September 30, 2019      September 30, 2018  
     Number      Weighted
average
exercise price
     Number      Weighted
average
exercise price
 

Balance—beginning of period

     21,625      $ 1,464.49        14,256      $ 1,782.70  

Granted

     2,118,810        34.33        143        770.00  

Forfeited

     (9,585      258.46        (291      1,947.04  

Exercised

     —                 (1,681      376.10  

Cancelled

     (11,084      1,256.73        —          —    

Expired

     (1,984      1,129.64        (48      340.00  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance—end of period

     2,117,782      $ 40.49        12,379      $ 1,963.74  
  

 

 

    

 

 

    

 

 

    

 

 

 

2019

On January 24, 2019, 1,622 stock options were granted at an exercise price of $300.00 and vesting on December 31, 2019. On June 4, 2019, 1,794,224 stock options were granted to key management at a strike price of $36.00 of which 248,825 stock options vested immediately and the remaining vest over a period up to six years. On June 19, 2019, 251,714 stock options were issued at a strike price of $27.00 of which 60,717 stock options vested immediately and the remaining vest over a period up to four years. The weighted average grant date fair value of the stock options issued in 2019 was $13.17.

In June and August 2019 the Company cancelled the options that were issued prior to June 2019, as the exercise price of these options were so above the market price at the time, that it was highly unlikely that they would ever be exercised. In compensation for their agreement to the cancellation, key management and employees, received the new options granted to them in June 2019 discussed above. Consequently, 11,084 stock options with a weighted average exercise price of $1,256.73 were cancelled. There was no exercise of stock options in 2019.

 

21 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

2018

During the nine months ended September 30, 2018, 1,681 stock options were exercised resulting in cash proceeds of $635 and a transfer from contributed surplus to share capital of $438. The weighted average share price on the date of exercise of the options during the nine months ended September 30, 2018 was $1,040.00.

The Company uses the Black-Scholes option pricing model to calculate the fair value of options at the date of grant. The weighted average inputs into the model and the resulting grant date fair values during the nine months ended September 30, 2019 and 2018 were as follows:

 

     September 30, 2019     September 30, 2018  

Expected dividend rate

     —         —    

Expected volatility of share price

     45.0     63.8

Risk-free interest rate

     1.4     2.1

Expected life in years

     7.3       6.9  

Weighted average grant date fair value

   $ 13.17     $ 548.98  

All stock options granted in 2018 and 2019 had a contractual life of 10 years.

At September 30, 2019, options issued and outstanding by range of exercise price are as follows:

 

Range of
exercise price

   Number
outstanding
     Weighted average
remaining
contractual life
(in years)
     Weighted
average
exercise price
     Number
exercisable
     Weighted
average
exercise price
 

$11.99 - $27.00

     314,970        9.8      $ 23.60        60,567      $ 27.00  

$36.00

     1,794,224        9.7        36.00        274,715        36.00  

$390.00 - $3190.00

     8,588        6.2        1598.03        6,587        1,763.05  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2,117,782        9.7      $ 40.49        341,869      $ 67.68  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

A share-based payment compensation expense of $2,351 and $9,576 was recorded for the options for the quarter and the nine months ended September 30, 2019, respectively ($806 and $2,128 for the quarter and the nine months ended September 30, 2018). The portion of this compensation pertaining to key management personnel is $2,127 and $7,564 for the quarter and the nine months ended September 30, 2019 ($181 and $894 for the quarter and nine months ended September 30, 2018).

 

22 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

Restricted share units (“RSU”)

Changes in the number of RSU outstanding during the nine months ended September 30, 2019 and 2018 were as follows:

 

     September 30,
2019
     September 30,
2018
 

Balance—beginning of period

     18,355        9,877  

Granted

     12,564        —    

Expired

     —          (455

Forfeited

     (401      (41

Released

     —          (10

Paid in cash

     (8,396      —    

Cancelled

     (4,305      —    
  

 

 

    

 

 

 

Balance—end of period

     17,817        9,371  
  

 

 

    

 

 

 

2019

On January 31, 2019, the Company granted 12,564 RSU at a grant price of $300.00 and a one-year vesting period. On May 30, 2019, the Company decided to vest the 12,564 RSU and the employees were given the choice to receive the then current value of the shares in cash or to receive the shares at a later date. As a result, 8,396 RSU were released and paid in cash resulting in a reduction to contributed surplus of $421.

On May 7, 2019 the 12,886 performance-based RSU pertaining to the “2017-2019” cycle and the “2018-2020” cycle were modified by removing the performance conditions and converting them into time-vesting RSU. The quantity modified into time-vesting units was equivalent to the 100% achievement range whereby in the past, the outcome of the performance conditions could go from zero to 150%. In the past, the Company has always reported the quantity of RSU outstanding as the maximum number of shares that could be issued under the plan. This change resulted in the cancellation of 4,305 units.

At September 30, 2019, 8,315 vested RSU and 9,502 unvested RSU were outstanding. Share-based payment compensation expense of $280 and $9,484 was recorded during the quarter and the nine months ended September 30, 2019, respectively. The portion of this compensation related to key management personnel is $243 and $6,745 for the quarter and the nine months ended September 30, 2019.

2018

At September 30, 2018, 1,874 vested RSU and 7,497 unvested RSU were outstanding. During the nine months ended September 30, 2018, 10 vested RSU were released and an equivalent number of shares were issued out of treasury resulting in a transfer from contributed surplus to share capital of $30. A share-based payment compensation expense of $351 and $856 were recorded during the quarter and the nine months ended September 30, 2018, respectively. The portion of this compensation related to key management personnel is $368 and $851 for the quarter and the nine months ended September 30, 2018, respectively.

 

23 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

Share-based payment expense

The total share-based payment expense, comprising the above-mentioned expenses for stock options and RSU, has been included in the consolidated statements of operations for the quarter and the nine months ended September 30, 2019 and 2018 as indicated in the following table:

 

     Quarter ended September 30,      Nine months ended September 30,  
     2019      2018      2019      2018  

Cost of sales and other production expenses

   $ 7      $ 80      $ 95      $ 171  

Research and development expenses

     402        495        6,174        1,287  

Administration, selling and marketing expenses

     2,222        582        12,791        1,525  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 2,631      $ 1,157      $ 19,060      $ 2,983  
  

 

 

    

 

 

    

 

 

    

 

 

 

c) Warrants

The following table summarizes the changes in the number of warrants outstanding during the nine months ended September 30, 2019 and 2018:

 

     September 30, 2019      September 30, 2018  
     Number      Weighted
average
exercise price
     Number      Weighted
average
exercise price
 

Balance of warrants—beginning of period

     153,611      $ 1,028.35        121,671      $ 2,109.21  

Issued for cash

     19,402        156.36        —          —    

Issued to acquire assets

     —          —          4,000        3,000.00  

Cancelled—loan modification

     (168,735      872.51        —          —    

Issued—loan modification

     168,735        15.21        —          —    

Expired

     (278      6,390.00        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance of warrants—end of period

     172,735      $ 84.33        125,671      $ 2,137.56  
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance of warrants exercisable—end of period

     170,735      $ 50.17        121,671      $ 2,109.21  
  

 

 

    

 

 

    

 

 

    

 

 

 

2019

On February 22, 2019, pursuant to modifying the fourth loan agreement (note 13), the Company issued 19,402 warrants, Warrants #9, having an exercise price of $156.36. Warrants #9 do not meet the definition of an equity instrument since the underlying preferred shares qualify as a liability instrument, and therefore they must be accounted for as a financial instrument carried at fair value through profit or loss (note 12).

On April 23, 2019, as part of the debt restructuring (note 13), 168,735 warrants (Warrants #1, 2, 8 and 9) were cancelled and replaced with an equivalent number of new warrants, Warrants #10, that will be exercisable at an exercise price of $15.21 per common share and expire on April 23, 2027. The increase in the fair value of the replacement warrants compared to those cancelled was $408 at the date of the modification and was recorded in shareholders’ equity – warrants with the corresponding expense recorded as part of the loss on extinguishment of liabilities due to the debt restructuring.

2018

On January 29, 2018, the Company issued 4,000 warrants to acquire common shares, as consideration for a license. The warrants have an exercise price of $3,000.00 per share and expire after five years. The first 2,000 warrants become exercisable after one year while the second 2,000 warrants become exercisable after two years. The fair value of the warrants and consequently the value of the license is $1,743 and was determined using a Black-Scholes option pricing model.

On November 30, 2017, pursuant to entering into a non-revolving credit facility agreement, the Company issued the Seventh Warrants to the holder of the long-term debt. Further details concerning the credit facility are provided in note 13. The Seventh Warrants consist of 54,000 warrants from which 10,000 warrants were exercisable as of the date of the agreement and the remaining 44,000 warrants become exercisable as and if

 

24 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

the Company draws upon the credit facility in increments of US$10 million; 5,000 warrants become exercisable for each US$10 million drawn on the first US$40 million tranche of the credit facility and 6,000 warrants become exercisable for each US$10 million drawn on the second US$40 million tranche of the credit facility. Each warrant gives the holder the right to acquire one common share at an exercise price of $1,700.00. The warrants expire on June 30, 2026. Although the warrants are issued and outstanding in the warrant table above, for accounting purposes, these warrants will be recognized and measured at the time they become exercisable.

As the Company drew an amount of US$10 million on the Credit Facility on each of January 22, February 23, April 30, August 2, September 21, and November 22, 2018, the amounts received were allocated to the debt and the Warrants #7 that vested upon the draw, based on their fair value at the time of the drawdown. The aggregate value of the proceeds attributed to the warrants that became exercisable on those dates was $11,159, which was recorded in equity.

On November 14, 2018 an agreement was signed between the Company and the holder of the long-term debt to extend the maturity of the three OID loans and the Credit Facility (note 13). As part of the cost for the debt modification, the Company proceeded on November 30, 2018 to cancel 100,117 existing warrants (Warrants #3 to 7) and replace them with 128,057 new warrants (Warrants #8), each giving the holder the right to acquire one common share at an exercise price of $1000.00 per share, paid either in cash or in consideration of the lender’s cancellation of an equivalent amount of the face value of an OID loan. The warrants expire on November 30, 2026. A payment of $10 was received from the holder of the long-term debt as part of this transaction. The increase in the fair value of the replacement warrants compared to those cancelled was $8,440 at the date of the modification. This value in addition to the payment received was recorded in shareholders’ equity – warrants and the corresponding debit was recorded against the gain on extinguishment of liabilities relating to the debt modification.

As at September 30, 2019, the following warrants were outstanding:

 

Number

  

Expiry date

   Exercise price  
    4,000    January 2023      3,000.00  
168,735    April 2027      15.21  

 

     

 

 

 
172,735       $ 84.33  

 

     

 

 

 

 

25 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

17. Non-controlling interests

The interests in the subsidiaries for which the Company currently holds less than 100 % interest are as follows:

 

Name of subsidiary

   Segment activity    Place of incorporation
and operation
     Proportion of ownership
interest held by the group
 
                 2019     2018  

Pathogen Removal and Diagnostic Technologies Inc .

   Bioseparations      Delaware, U.S.        77     77

NantPro Biosciences, LLC

   Plasma-derived therapeutics      Delaware, U.S.        73     73

The non-controlling interest (“NCI”) in Prometic Bioproduction Inc.’s owned 13% of the common shares until April 2018, when the Company acquired these shares. Until that time, the NCI in Prometic Bioproduction Inc. was attributed its share of the operating results and the financial position of the entity.

The losses allocated to the NCI in the consolidated statements of operations, per subsidiary are as follows:

 

     Quarter ended September 30,      Nine months ended September 30,  
     2019      2018      2019      2018  

Consolidated statements of operations :

           

Prometic Bioproduction Inc .

   $ —        $ —        $ —        $ (926

Pathogen Removal and Diagnostic Technologies Inc .

     (13      (21      (621      (634

NantPro Biosciences, LLC

     (92      (407      (268      (2,609
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-controlling interests

   $ (105    $ (428    $ (889    $ (4,169
  

 

 

    

 

 

    

 

 

    

 

 

 

The NantPro Biosciences, LLC (“NantPro”) non-controlling interest’s share in the funding of the subsidiary by Liminal was $268 for the nine months ended September 30, 2019 ($2,609 for the nine months ended September 30, 2018) and has been presented in the consolidated statements of changes in equity. The share of the NCI in the NantPro statement of financial position is $Nil at September 30, 2019 and December 31, 2018.

The share of the NCI in Pathogen Diagnostic Technologies Inc. statement of financial position represents an asset on the Company’s consolidated statement of financial position of $7,163 at September 30, 2019 and $6,542 at December 31, 2018, respectively.

18. Revenues

 

     Quarter ended September 30,      Nine months ended September 30,  
     2019      2018      2019      2018  

Revenues from the sale of goods

   $ 4,970      $ 11,822      $ 21,117      $ 35,301  

Revenues from the rendering of services

     286        445        1,057        1,024  

Rental revenue

     35        63        102        452  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 5,291      $ 12,330      $ 22,276      $ 36,777  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

26 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

19. Income taxes

As a result of the conversion of the parent’s debt into shares of Liminal, more than 50% of the issued shares of Liminal are now owned by a single shareholder. The tax rules in the jurisdictions in which Liminal operates create restrictions that will have an impact on how some of the losses are available to shelter taxable income generated in taxation years ending after this change of ownership. Management continues to evaluate the practical implications of the application of these rules in each jurisdiction as well as looking at alternatives to mitigate the implications related to their application.

20. Basic and diluted earnings per share

The Company presents basic and diluted earnings per share (“EPS”) data for its common shares. Basic EPS 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, adjusted for any bonus element.

The number of average basic and diluted shares outstanding for all the periods presented in the consolidated statements of operations have been adjusted in order to reflect the effect of the bonus element of the Rights Offering that occurred in June 2019 and the share consolidation that took place on July 5, 2019 (note 16).

21. Segmented information

The Company’s three operating segments are Small molecule therapeutics, Plasma-derived therapeutics and Bioseparations.

a) Revenues and expenses by operating segments:

 

For the quarter ended September 30, 2019

   Small
molecule
therapeutics
    Plasma-derived
therapeutics
    Bioseparations     Reconciliation
to statement
of operations
    Total  

External revenues

   $ —       $ 791     $ 4,464     $ 36     $ 5,291  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     —         791       4,464       36       5,291  

Cost of sales and other production expenses

     —         477       2,574       (6     3,045  

Manufacturing and purchase cost of therapeutics used for R&D activities

     34       9,474       —         (37     9,471  

R&D—Other expenses

     3,799       4,809       1,526       —         10,134  

Administration, selling and marketing expenses

     1,153       1,902       728       6,536       10,319  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment loss

   $ (4,986   $ (15,871   $ (364   $ (6,457   $ (27,678

Loss on foreign exchange

             116  

Finance costs

             1,906  
          

 

 

 

Net loss before income taxes

           $ (29,700
          

 

 

 

Other information

          

Depreciation and amortization

   $ 210     $ 1,878     $ 289     $ 158     $ 2,535  

Share-based payment expense

     470       358       25       1,778       2,631  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

27 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

For the quarter ended September 30, 2018

   Small
molecule
therapeutics
    Plasma-derived
therapeutics
    Bioseparations     Reconciliation
to statement
of operations
    Total  

External revenues

   $ —       $ 6,187     $ 6,107     $ 36     $ 12,330  

Intersegment revenues

     —         7       —         (7     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     —         6,194       6,107       29       12,330  

Cost of sales and other production expenses

     —         5,536       3,758       (46     9,248  

Manufacturing and purchase cost of therapeutics used for R&D activities

     —         10,273       —         (22     10,251  

R&D—Other expenses

     4,166       8,071       1,616       1       13,854  

Administration, selling and marketing expenses

     958       2,598       741       1,925       6,222  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment loss

   $ (5,124   $ (20,284   $ (8   $ (1,829   $ (27,245

Gain on foreign exchange

             (1,301

Finance costs

             5,927  

Losses on extinguishments of liabilities

             1,278  

Share of losses of an associate

             22  
          

 

 

 

Net loss before income taxes

           $ (33,171
          

 

 

 

Other information

          

Depreciation and amortization

   $ 93     $ 932     $ 232     $ 88     $ 1,345  

Share-based payment expense

     254       293       66       544       1,157  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

For the nine months ended September 30, 2019

   Small
molecule
therapeutics
    Plasma-derived
therapeutics
    Bioseparations      Reconciliation
to statement
of operations
    Total  

External revenues

   $ 33     $ 3,714     $ 18,423      $ 106     $ 22,276  

Intersegment revenues

     —         7       191        (198     —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     33       3,721       18,614        (92     22,276  

Cost of sales and other production expenses

     —         2,140       9,190        (52     11,278  

Manufacturing and purchase cost of therapeutics used for R&D activities

     54       30,596       —          (198     30,452  

R&D—Other expenses

     10,357       16,916       5,229        —         32,502  

Administration, selling and marketing expenses

     3,376       5,912       2,378        24,887       36,553  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Segment profit (loss)

   $ (13,754   $ (51,843   $ 1,817      $ (24,729   $ (88,509

Gain on foreign exchange

              (1,560

Finance costs

              12,815  

Loss on extinguishments of liabilities

              92,374  

Change in fair value of financial instruments measured at fair value through profit or loss

              (1,140
           

 

 

 

Net loss before income taxes

            $ (190,998
           

 

 

 

Other information

           

Depreciation and amortization

   $ 573     $ 5,501     $ 931      $ 462     $ 7,467  

Share-based payment expense

     4,257       3,828       264        10,711       19,060  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

28 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

For the nine months ended September 30, 2018

   Small
molecule
therapeutics
    Plasma-derived
therapeutics
    Bioseparations      Reconciliation
to statement
of operations
    Total  

External revenues

   $ —       $ 21,148     $ 15,523      $ 106     $ 36,777  

Intersegment revenues

     —         21       319        (340     —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     —         21,169       15,842        (234     36,777  

Cost of sales and other production expenses

     —         22,067       8,553        (200     30,420  

Manufacturing and purchase cost of therapeutics used for R&D activities

     1,751       26,565       —          (146     28,170  

R&D—Other expenses

     11,647       25,694       5,013        1       42,355  

Administration, selling and marketing expenses

     2,770       8,317       2,243        7,539       20,869  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Segment profit (loss)

   $ (16,168   $ (61,474   $ 33      $ (7,428   $ (85,037

Loss on foreign exchange

              768  

Finance costs

              15,502  

Losses on extinguishments of liabilities

              1,278  

Share of losses of an associate

              22  
           

 

 

 

Net loss before income taxes

            $ (102,607
           

 

 

 

Other information

           

Depreciation and amortization

   $ 350     $ 2,724     $ 727      $ 255     $ 4,056  

Share-based payment expense

     579       789       190        1,425       2,983  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

b) Revenues by location

 

     Quarter ended September 30,      Nine months ended September 30,  
     2019      2018      2019      2018  

Switzerland

   $ 2,244      $ 1,365      $ 8,070      $ 4,639  

United States

     1,157        7,847        6,626        22,073  

Sweden

     1,269        1,188        3,315        1,188  

The Netherlands

     5        374        1,482        1,114  

Canada

     197        249        1,478        1,256  

United Kingdom

     332        123        1,034        465  

South Korea

     1        —          3        2,657  

Austria

     —          631        —          2,733  

Other countries

     86        553        268        652  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 5,291        12,330      $ 22,276      $ 36,777  
  

 

 

    

 

 

    

 

 

    

 

 

 

Revenues are attributed to countries based on the location of customers.

The Company derives significant revenues from certain customers. During the nine months ended September 30, 2019, there were three customers in the Bioseparations segment who accounted for 64% (37%, 15% and 12% respectively) and one customer in the Plasma-derived therapeutics segment who accounted for 11% of total revenues. For the nine months ended September 30, 2018, there was two customers in the Plasma-derived therapeutics segment who accounted for 54% (38% and 16% respectively) of total revenues and two customers in the Bioseparations segment who accounted for 24% (13% and 11% respectively) of total revenues.

22. Related party transactions

During the quarter and the nine months ended September 30, 2019 the Company paid interest on the loan with its parent, SALP, in the amount of $255 and $3,287, respectively. The Company also recorded professional fee expenses, incurred by the parent and recharged to the Company, during the quarter and the nine months ended September 30, 3019 of $337. At September 30, 2019, $337 was payable to SALP by the Company.

 

29 of 30


LIMINAL BIOSCIENCES INC.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the quarter and the nine months ended on September 30, 2019

(In thousands of Canadian dollars, except for per share amounts) (Unaudited)

   LOGO

 

23. Subsequent event

On November 4, 2019, the Company announced the signing of a binding share purchase agreement whereby it would sell its bioseparation operations to a third party for proceeds of up to GBP 32.0 million upon closing of the transaction with subsequent contingent consideration payments depending on revenue milestones. This transaction is expected to close during the fourth quarter of 2019. The bioseparations segment includes three subsidiaries and upon conclusion of this transaction, the Company would sell the two most important subsidiaries. The Company expects to record a gain on the sale of those two subsidiaries. The sale of these subsidiaries represents all of the revenues from the Bioseparations segment as presented in note 21. Following the closing of the share purchase agreement, the Company no longer expects to generate any revenues from this segment. The Company is currently assessing the other impacts of this transaction on its financial statements.

On November 11, 2019, the Company and SALP amended the April 23, 2019 loan agreement to include a non-revolving line of credit (“LOC”) with a limit of up to $75.0 million, bearing a stated interest of 10%, payable quarterly, and maturing on April 23, 2024. The LOC limit available to draw upon will be automatically reduced by the amounts of net proceeds generated, upon the occurrence of all or any of the following transactions; the expected sale of the bioseparations operations, a licensing transaction for its product Ryplazim or equity raises. The Company’s ability to draw on the LOC expires May 11, 2021.

 

30 of 30