EX-99.16 17 d929223dex9916.htm EX-99.16 EX-99.16

Exhibit 99.16

Akumin Inc.

Condensed Interim Consolidated

Financial Statements

(Unaudited)

March 31, 2019

(expressed in US dollars unless otherwise stated)


Akumin Inc.

Table of Contents

 

 

 

     Page  

Condensed Interim Consolidated Financial Statements (Unaudited)

  

Condensed Interim Consolidated Balance Sheets

     1  

Condensed Interim Consolidated Statements of Net Income and Comprehensive Income

     2  

Condensed Interim Consolidated Statements of Changes in Equity

     3  

Condensed Interim Consolidated Statements of Cash Flows

     4  

Notes to Condensed Interim Consolidated Financial Statements

     5 – 26  


Akumin Inc.

Condensed Interim Consolidated Balance Sheets

(Unaudited)

 

 

(expressed in US dollars unless otherwise stated)

 

    

March 31,
2019

$

   

December 31,
2018

$

 

Assets

    

Current assets

    

Cash

     18,896,828       19,326,412  

Accounts receivable (note 5)

     42,390,033       29,810,501  

Prepaid expenses and other current assets

     767,680       1,049,285  
  

 

 

   

 

 

 
     62,054,541       50,186,198  

Security deposits and other assets

     819,625       815,450  

Property and equipment (note 6)

     162,711,502       55,567,588  

Goodwill

     124,112,632       130,539,869  

Intangible assets

     3,412,242       3,668,596  
  

 

 

   

 

 

 
     353,110,542       240,777,701  
  

 

 

   

 

 

 

Liabilities

    

Current liabilities

    

Accounts payable and accrued liabilities

     16,633,116       16,865,477  

Leases (note 7)

     8,505,601       851,183  

Senior loans payable (notes 8 and 9)

     4,121,776       2,867,167  
  

 

 

   

 

 

 
     29,260,493       20,583,827  

Leases (note 7)

     104,529,362       3,325,832  

Senior loans payable (notes 8 and 9)

     107,571,913       108,801,431  

Subordinated notes payable (note 10)

     1,492,792       1,492,233  

Subordinated notes payable – earn-out (note 10)

     173,237       169,642  
  

 

 

   

 

 

 
     243,027,797       134,372,965  
  

 

 

   

 

 

 

Shareholders’ Equity

    

Common shares (note 11)

     124,441,382       123,746,423  

Warrants (note 11)

     1,563,090       1,742,910  

Contributed surplus

     6,005,988       5,088,376  

Deficit

     (24,470,849     (26,640,173
  

 

 

   

 

 

 

Equity attributable to shareholders of Akumin Inc.

     107,539,611       103,937,536  

Non-controlling interests

     2,543,134       2,467,200  
  

 

 

   

 

 

 
     110,082,745       106,404,736  
  

 

 

   

 

 

 
     353,110,542       240,777,701  
  

 

 

   

 

 

 

Commitments and contingencies (note 12)

    

Subsequent events (note 17)

    

Approved by the Board of Directors

 

“(signed) Riadh Zine”   Director    “(signed) Thomas Davies”  

Director

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

 

(1)


Akumin Inc.

Condensed Interim Consolidated Statements of Net Income and Comprehensive Income

(Unaudited)

 

 

(expressed in US dollars unless otherwise stated)

 

    

Three-month
period ended
March 31,
2019

$

   

Three-month
period ended
March 31,
2018

$

 

Revenue

    

Service fees – net of allowances and discounts

     46,955,226       32,863,595  

Other revenue

     595,962       561,856  
  

 

 

   

 

 

 
     47,551,188       33,425,451  
  

 

 

   

 

 

 

Expenses

    

Employee compensation

     17,803,022       11,344,725  

Reading fees

     6,986,767       4,658,129  

Rent and utilities

     1,891,991       3,459,309  

Third-party services and professional fees

     3,552,581       2,916,373  

Administrative

     2,711,322       1,985,116  

Medical supplies and other

     1,467,205       1,302,703  

Depreciation and amortization

     6,130,223       2,107,745  

Stock-based compensation

     1,017,612       1,616,569  

Interest expense

     3,469,480       1,340,693  

Impairment of property and equipment

     —         187,021  

Settlement costs (recoveries)

     (1,216,851     52,834  

Acquisition-related costs

     785,682       177,966  

Public offering costs

     —         104,072  

Financial instruments revaluation and other (gains) losses

     57,390       (35,230
  

 

 

   

 

 

 
     44,656,424       31,218,025  
  

 

 

   

 

 

 

Income before income taxes

     2,894,764       2,207,426  

Income tax provision

     275,676       96,000  
  

 

 

   

 

 

 

Net income and comprehensive income for the period

     2,619,088       2,111,426  

Non-controlling interests

     449,764       951,746  
  

 

 

   

 

 

 

Net income attributable to common shareholders

     2,169,324       1,159,680  
  

 

 

   

 

 

 

Net income per share (note 15)

    

Basic and diluted

     0.03       0.02  

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

 

(2)


Akumin Inc.

Condensed Interim Consolidated Statements of Changes in Equity

(Unaudited)

 

 

(expressed in US dollars unless otherwise stated)

 

    

Common
shares

$

    

Warrants

$

   

Contributed
surplus

$

   

Deficit

$

   

Non-
controlling
interest

$

   

Total

equity

$

 

Balance as at December 31, 2017

     83,771,904        1,310,661       2,205,784       (13,223,745     6,340,583       80,405,187  

Acquisition of non-controlling interests

     —          —         —         25,720       (31,695     (5,975

Net income and comprehensive income

     —          —         —         1,159,680       951,746       2,111,426  

Stock-based compensation

     —          —         1,616,569       —         —         1,616,569  

Payment to non-controlling interests

     —          —         —         —         (1,388,910     (1,388,910
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at March 31, 2018

     83,771,904        1,310,661       3,822,353       (12,038,345     5,871,724       82,738,297  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at December 31, 2018

     123,746,423        1,742,910       5,088,376       (26,640,173     2,467,200       106,404,736  

Net income and comprehensive income

     —          —         —         2,169,324       449,764       2,619,088  

RSUs and warrants exercised

     694,959        (179,820     (100,000     —         —         415,139  

Stock-based compensation expense

     —          —         1,017,612       —         —         1,017,612  

Payment to non-controlling interests

     —          —         —         —         (373,830     (373,830
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at March 31, 2019

     124,441,382        1,563,090       6,005,988       (24,470,849     2,543,134       110,082,745  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

(3)


Akumin Inc.

Condensed Interim Consolidated Statements of Cash Flows

(Unaudited)

 

(expressed in US dollars unless otherwise stated)

 

     Three-months
ended
March 31,
2019
$
    Three-months
ended
March 31,
2018
$
 

Cash flows provided by (used in)

    

Operating activities

    

Net income for the period

     2,619,088       2,111,426  

Adjustments for

    

Depreciation and amortization

     6,130,223       2,107,745  

Stock-based compensation

     1,017,612       1,616,569  

Impairment of property and equipment

     —         187,021  

Interest expense accretion of debt

     115,731       197,222  

Financial instruments revaluation, unrealized foreign exchange loss and other (gains) losses

     57,390       (35,230

Changes in non-cash working capital

    

Accounts receivable

     (6,223,346     (2,512,904

Prepaid expenses, security deposits and other assets

     265,147       (554,196

Accounts payable and accrued liabilities

     (230,884     (1,971,041
  

 

 

   

 

 

 
     3,750,961       1,146,612  
  

 

 

   

 

 

 

Investing activities

    

Property and equipment and intangible assets

     (2,156,859     (1,951,511

Business acquisitions – net of cash acquired

     69,575       —    

Acquisition of non-controlling interests

     —         (5,975
  

 

 

   

 

 

 
     (2,087,284     (1,957,486
  

 

 

   

 

 

 

Financing activities

    

Loan repayments

     (90,081     —    

Leases – principal payments

     (2,044,489     (68,199

Common shares

     415,139       —    

Payment to non-controlling interests

     (373,830     (1,388,910
  

 

 

   

 

 

 
     (2,093,261     (1,457,109
  

 

 

   

 

 

 

Decrease in cash during the period

     (429,584     (2,267,983

Cash – Beginning of period

     19,326,412       12,145,481  
  

 

 

   

 

 

 

Cash – End of period

     18,896,828       9,877,498  
  

 

 

   

 

 

 

Supplementary information

    

Interest expense paid

     3,346,927       1,151,290  

Income taxes paid (recovery)

     (9,597     101,520  

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

 

(4)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

1

Presentation of condensed interim consolidated financial statements and nature of operations

The operations of Akumin Inc. (Akumin or the Company) and its Subsidiaries (defined below) primarily consist of operating outpatient diagnostic imaging centres located in Florida, Delaware, Pennsylvania, Texas, Illinois and Kansas. Substantially all of the centres operated by Akumin were obtained through acquisition. Related to its imaging centre operations, Akumin also operates a medical equipment business, SyncMed, LLC (SyncMed), which provides maintenance services to Akumin’s imaging centres in Texas, Illinois and Kansas and a billing and revenue cycle management business, Rev Flo, Inc., whose operations were merged into Akumin’s wholly owned subsidiary, Akumin Corp. on December 31, 2018.

The services offered by the Company (through the Subsidiaries) include magnetic resonance imaging (MRI), computed tomography (CT), positron emission tomography (PET), nuclear medicine, mammography, ultrasound, digital radiography (X-ray), fluoroscopy and other related procedures.

The Company has a diverse mix of payers, including private, managed care capitated and government payers.

The registered and head office of Akumin is located at 151 Bloor Street West, Suite 603, Toronto, Ontario, M5S 1S4. All operating activities are conducted through its wholly owned US subsidiary, Akumin Holdings Corp. and the wholly owned subsidiaries of Akumin Holdings Corp., namely, Akumin Corp., Akumin Florida Holdings, LLC, formerly known as Tri-State Imaging FL Holdings, LLC (FL Holdings), Akumin Imaging Texas, LLC, formerly known as Preferred Medical Imaging, LLC (PMI), SyncMed and Akumin FL, LLC (Akumin FL) (collectively, the Subsidiaries), all of which are located in the United States.

 

2

Basis of preparation

These condensed interim consolidated financial statements for the three months ended March 31, 2019 have been prepared in accordance with International Accounting Standard (IAS) 34—Interim Financial Reporting. The disclosures contained in these condensed interim consolidated financial statements do not include all of the requirements of International Financial Reporting Standards (IFRS) for annual financial statements. The condensed interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2018 and for the fifteen months ended December 31, 2017, which have been prepared in accordance with IFRS, as issued by the International Accounting Standards Board (IASB). The condensed interim consolidated financial statements are based on accounting policies as described in the December 31, 2018 consolidated financial statements, except for changes to the accounting policies described in note 3.

Certain comparative information has been reclassified to conform with the presentation adopted in the current fiscal period.

The condensed interim consolidated financial statements include all of the accounts of the Company and the Subsidiaries. All intercompany transactions and balances have been eliminated on consolidation.

 

(5)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

On May 14, 2019, the Board of Directors (the Board) authorized the condensed interim consolidated financial statements for issuance.

 

3

Summary of significant accounting policies

These condensed interim consolidated financial statements have been prepared using the significant accounting policies consistent with those applied in the Company’s December 31, 2018 consolidated financial statements, except as described below relating to the adoption of IFRS 16, Leases (IFRS 16) and International Financial Reporting Interpretations Committee (IFRIC) 23.

The Company adopted IFRS 16 as at January 1, 2019, with modified retrospective application without restatement of prior year comparatives. Another new standard was also adopted as at January 1, 2019, IFRIC 23, Uncertainty over Income Tax Treatments, but it does not have a material effect on the Company’s condensed interim consolidated financial statements.

Adoption of IFRS 16

During 2016, the International Accounting Standards Board issued IFRS 16, Leases (IFRS 16), replacing IAS 17, Leases (IAS 17) and related interpretations. The standard introduces a single, on-balance sheet recognition and measurement model for lessees, eliminating the distinction between operating and finance leases. Lessees recognize a right of use asset representing its control of and right to use the underlying asset and a lease liability representing its obligation to make future lease payments. As a result of adoption of IFRS 16 on January 1, 2019, the Company has recognized an increase of $110,902,436 to both property, plant and equipment and lease liabilities on its condensed interim consolidated balance sheets. Lessor accounting remains similar to IAS 17.

IFRS 16 became effective for annual periods beginning on or after January 1, 2019. For leases where the Company is the lessee, it had the option of adopting a fully retrospective approach or a modified retrospective approach on transition to IFRS 16. The Company adopted the standard on January 1, 2019 using the modified retrospective approach. The Company applied the requirements of the standard retrospectively with no restatement of the comparative period. Under the modified retrospective approach, the Company chose to measure all right of use assets retrospectively as if the standard had been applied since lease commencement dates, which is January 1, 2019 for purposes of the Company’s IFRS 16 adoption. Substantially all of the Company’s operating leases are real estate leases for its imaging centres and corporate offices and for medical equipment. Other leased assets include office equipment. The Company recognized right of use assets and lease liabilities for its operating leases except for certain classes of underlying assets in which the underlying asset was considered be of low-value; however, the Company may choose to elect the recognition exemptions regarding short-term leases on a class-by-class basis for new classes, and lease-by-lease basis, respectively, in the future. Due to the removal of rent expense for leases, the Company’s operating expenses are reduced with a corresponding increase to depreciation and an increase to interest costs (due to accretion of the lease liability). There are no significant impacts to the Company’s existing finance leases under IAS 17 as a lessee.

 

(6)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

IFRS 16 permits the use of recognition exemptions and practical expedients. The Company applied the following recognition exemptions and practical expedients:

 

   

Grandfathered the definition of leases for existing contracts at the date of initial application;

 

   

Excluded certain low-value leases from IFRS 16 lease accounting;

 

   

Applied a single discount rate to a portfolio of leases with reasonably similar characteristics at the date of initial application;

 

   

Excluded initial direct costs from the measurement of right-of-use assets at the date of initial application;

 

   

Used hindsight in determining lease term at the date of initial application; and

 

   

Relied on its assessment of whether leases are onerous applying IAS 37, Provisions, Contingent Liabilities and Contingent Assets, immediately before the date of initial application as an alternative to performing an impairment review.

The Company used its incremental borrowing rates as at January 1, 2019 to measure lease liabilities. The weighted average incremental borrowing rate for total lease liabilities is 6.0%. Prior to adopting IFRS 16, the Company’s total minimum operating lease commitments as at December 31, 2018 were $163,728,644 (note 15 of the Company’s 2018 annual financial statements). These lease commitments included optional renewal terms where the Company expects to renew the leases. The difference between this amount and the lease liabilities of $110,902,436 recognized on transition on January 1, 2019 was due to the effect of discounting on the minimum lease payments.

Changes to accounting policies for leases

The Company did not restate prior year comparative information under the modified retrospective approach. Therefore, the comparative information continues to be reported under IAS 17 and related interpretations.

Lessee accounting policy as a lessee

Applicable from January 1, 2019, the Company recognizes a right of use asset and a lease liability based on the present value of future lease payments when a lessor makes the leased asset available for use by the Company. Lease payments for assets that are exempt through the low-value exemption are recognized in operating expenses. The measurement of lease liabilities includes the fixed and in-substance fixed payments and variable lease payments that depend on an index or a rate, less any lease incentives receivable. Certain leases require the Company to make payments that relate to property taxes, insurance, and other non-rental costs. These costs are typically variable and are not included in the calculation of the right-of-use asset or lease liability. If applicable, lease liabilities will also include the purchase option exercise price if the Company is reasonably certain to exercise that option, termination penalties if the lease term also reflects the termination option and amounts expected to be payable under a residual value guarantee. Subsequent to initial measurement, the Company measures lease liabilities at amortized cost using the effective interest method. Lease liabilities are remeasured when there is a change in lease term, a change in the assessment of an option to purchase the leased asset, a change in expected residual value guarantee, or a change in future lease payments due to a change in index or rate tied to the payment.

 

(7)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

The right of use assets are measured at the initial amount of the lease liabilities plus any lease payments made at or before the commencement date net of lease incentives received, and decommissioning costs. Subsequent to initial measurement, the Company applies the cost model to the right of use assets with the exception of the fair value model application to right of use assets that meet the definition of investment property in IAS 40, Investment Property. Right of use assets are measured at cost less accumulated depreciation, accumulated impairment losses governed by IAS 36, and any remeasurements of lease liabilities. The assets are depreciated on a straight-line basis over the earlier of the end of the assets’ useful lives or the end of the lease terms.

Discount rates used in the present value calculation are the interest rates implicit in the leases, or if the rates cannot be readily determined, the Company’s incremental borrowing rates. Lease terms applied are the contractual non-cancellable periods of the leases plus periods covered by an option to renew the leases if the Company is reasonably certain to exercise that option and the periods covered by an option to terminate the leases if the Company is reasonably certain not to exercise that option.

The Company has elected to not separate fixed non-lease components from lease components and instead account for each lease component and associated fixed non-lease components as a single lease component.

Critical accounting estimates and judgments for leases

The management exercises judgment in determining the appropriate lease term on a lease-by-lease basis. The management considers all facts and circumstances that create an economic incentive to exercise a renewal option or to not exercise a termination option including operational performance and past business practice. The periods covered by renewal options are only included in the lease term if the management is reasonably certain to renew. Changes in the economic environment or changes in the industry may impact the management’s assessment of lease term, and any changes in the management’s estimate of lease terms may have a material impact on the Company’s condensed interim consolidated balance sheet and the condensed interim consolidated statements of net income and comprehensive income.

In determining the carrying amount of right of use assets and lease liabilities, the Company is required to estimate the incremental borrowing rate specific to each leased asset or portfolio of leased assets if the interest rate implicit in the lease is not readily determined. The management determines the incremental borrowing rate of each leased asset by incorporating the Company’s creditworthiness, the security, term and value of the underlying leased asset, and the economic environment in which the leased asset operates in. The incremental borrowing rates are subject to change mainly due to macroeconomic changes in the environment.

 

4

Business combinations

 

  i)

On August 15, 2018, the Company announced that, through a subsidiary, it had acquired 11 outpatient diagnostic imaging centres in the Tampa Bay Area (the Rose Acquisition) for a cash consideration of approximately $24.6 million, which was financed through the Syndicated Term Loan (note 8). Subsequent

 

(8)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

to the completion of the acquisition, the Company, in accordance with the purchase agreement, prepared a working capital statement as of the closing date and determined a working capital asset of $323,983 due to the Company. The Company has made a preliminary fair value determination of the acquired assets and assumed liabilities as follows. The intangible assets consist of the trade name and covenants not to compete. During the three months ended March 31, 2019, the Company updated the fair value of the net accounts receivable based on greater visibility about the business operations.

 

     March 31,
2019
$
     December 31,
2018
$
 

Assets acquired

     

Current assets

     

Cash

     1,045,574        1,045,574  

Accounts receivable

     4,518,411        1,319,148  

Prepaid expenses

     74,582        74,582  
  

 

 

    

 

 

 
     5,638,567        2,439,304  
  

 

 

    

 

 

 

Non-current assets

     

Property and equipment

     8,637,953        8,637,953  

Intangible assets

     1,330,000        1,330,000  
  

 

 

    

 

 

 
     9,967,953        9,967,953  
  

 

 

    

 

 

 
     15,606,520        12,407,257  
  

 

 

    

 

 

 

Liabilities assumed

     

Current liabilities

     

Accounts payable and accrued liabilities

     2,211,319        2,211,319  

Non-current liabilities

     

Wesley Chapel Loan (note 9)

     1,908,456        1,908,456  

Deferred tax liability

     1,755,083        1,755,083  
  

 

 

    

 

 

 
     5,874,858        5,874,858  
  

 

 

    

 

 

 

Net assets acquired

     9,731,662        6,532,399  

Goodwill

     14,554,338        17,753,601  
  

 

 

    

 

 

 

Purchase price

     24,286,000        24,286,000  
  

 

 

    

 

 

 

 

(9)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

  ii)

On November 1, 2018, the Company acquired, through a subsidiary, a single outpatient diagnostic imaging centre in Kissimmee, Florida for a cash consideration of approximately $1.2 million (Kissimmee Acquisition), which was partly financed through the Syndicated Revolving Facility (note 8). In accordance with the transaction agreement, $250,000 of this purchase price (Holdback Fund) was paid subsequent to the end of the current quarter. The cash purchase price was increased during the three months ended March 31, 2019 by approximately $65,408 due to working capital adjustments in accordance with the purchase agreement. The Company has made a preliminary fair value determination of the acquired assets and assumed liabilities as follows. During the three months ended March 31, 2019, the Company updated the fair value of the net accounts receivable based on greater visibility about the business operations.

 

     March 31,
2019
$
     December 31,
2018
$
 

Assets acquired

     

Current assets

     

Accounts receivable

     521,034        —    
  

 

 

    

 

 

 

Non-current assets

     

Security deposits

     48,000        48,000  

Property and equipment

     282,500        282,500  
  

 

 

    

 

 

 
     330,500        330,500  
  

 

 

    

 

 

 
     851,534        330,500  
  

 

 

    

 

 

 

Liabilities assumed

     

Current liabilities

     

Accounts payable and accrued liabilities

     116,440        117,916  
  

 

 

    

 

 

 

Net assets acquired

     735,094        212,584  

Goodwill

     555,314        1,012,416  
  

 

 

    

 

 

 

Purchase price

     1,290,408        1,225,000  
  

 

 

    

 

 

 

 

  iii)

On November 9, 2018, the Company acquired four outpatient diagnostic imaging centres in Broward County, Florida for a cash consideration of approximately $12.1 million (Broward Acquisition), which included assumption of leases (excluding right to use assets) of approximately $1.3 million. It was partly financed through the Syndicated Revolving Facility (note 8). The cash purchase price was reduced during the three months ended March 31, 2019 by approximately $0.1 million due to working capital adjustments in accordance with the purchase agreement. The Company has made a preliminary fair value determination of the acquired assets and assumed liabilities as follows. The intangible assets consist of the trade name and covenants not to compete. During the three months ended March 31, 2019, the Company updated the fair value of the net accounts receivable based on greater visibility about the business operations.

 

(10)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

 

     March 31,
2019
$
     December 31,
2018
$
 

Assets acquired

     

Current assets

     

Accounts receivable

     2,635,890        —    

Prepaid expenses

     53,100        53,100  
  

 

 

    

 

 

 
     2,688,990        53,100  
  

 

 

    

 

 

 

Non-current assets

     

Property and equipment

     2,662,363        2,662,363  

Intangible assets

     740,000        740,000  
  

 

 

    

 

 

 
     3,402,363        3,402,363  
  

 

 

    

 

 

 
     6,091,353        3,455,463  
  

 

 

    

 

 

 

Liabilities assumed

     

Current liabilities

     

Accounts payable and accrued liabilities

     863,871        863,871  

Non-current liabilities

     

Finance leases

     1,256,413        1,256,413  
  

 

 

    

 

 

 
     2,120,284        2,120,284  
  

 

 

    

 

 

 

Net assets acquired

     3,971,069        1,335,179  

Goodwill

     6,689,516        9,460,388  
  

 

 

    

 

 

 

Purchase price

     10,660,585        10,795,567  
  

 

 

    

 

 

 

 

5

Accounts receivable

 

     March 31,
2019
$
     December 31,
2018
$
 

Accounts receivable

     52,820,264        38,284,265  

Less: Allowance for credit losses

     10,430,231        8,473,764  
  

 

 

    

 

 

 
     42,390,033        29,810,501  
  

 

 

    

 

 

 

The allowance for credit losses includes a provision for credit losses expense for the three months ended March 31, 2019 of $1,956,467 (2018 – $1,377,906).

 

(11)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

Collectibility of the receivables is reviewed regularly and an allowance based on lifetime expected credit losses is established as necessary. Current economic conditions and historical collection experience are considered when determining whether to make an allowance. The same factors are considered when determining whether to write off amounts charged to the allowance for credit losses. During the three months ended March 31, 2019, the Company revised its approach to credit loss estimation to better align with historical and expected collection life cycles. As a result, the Company increased the age of the auto and attorney related accounts receivable without a full provision on its balance sheet to up to two years from one year, while leaving unchanged the age of the non-auto and attorney related accounts receivable without a full provision on its balance sheet at up to one year. The aging of these receivables, net of allowances, is as follows:

 

     March 31,
2019
$
     December 31,
2018
$
 

Accounts receivable

     

0 – 90 days

     19,583,558        11,940,989  

91 – 180 days

     7,497,981        6,722,767  

More than 180 days

     15,308,494        11,146,745  
  

 

 

    

 

 

 
     42,390,033        29,810,501  
  

 

 

    

 

 

 

The activity of the allowance for credit losses for the period is as follows:

 

     March 31,
2019
$
     December 31,
2018
$
 

Allowance – Beginning of period

     8,473,764        4,553,094  

Provision for credit losses for the period

     1,956,467        6,680,710  

Writeoffs

     —          (2,760,040
  

 

 

    

 

 

 

Allowance – End of period

     10,430,231        8,473,764  
  

 

 

    

 

 

 

 

(12)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

6

a) Property and equipment

 

     Furniture
and
fittings
$
     Office
equipment
$
     Leasehold
improvements
$
     Medical
equipment
$
    Equipment
under finance
leases
$
     Computer
equipment
$
     Total
$
 

Cost

                   

Balance – December 31, 2017

     533,434        186,097        8,880,333        37,043,853       7,481,192        86,165        54,211,074  

Additions

     143,920        2,140        518,516        8,977,339       924,625        23,161        10,589,701  

Business acquisitions

     —          —          682,635        11,362,768       1,256,413        —          13,301,816  

Disposals

     —          —          —          (861,067     —          —          (861,067

Impairment

     —          —          —          (963,335     —          —          (963,335
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Balance – December 31, 2018

     677,354        188,237        10,081,484        55,559,558       9,662,230        109,326        76,278,189  

Additions

     37,748        —          343,000        1,816,761       —          16,000        2,213,509  

Disposals

     —          —          —          (133,350     —          —          (133,350
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Balance – March 31, 2019

     715,102        188,237        10,424,484        57,242,969       9,662,230        125,326        78,358,348  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Accumulated depreciation

                   

Balance – December 31, 2017

     105,028        86,270        968,363        8,588,397       2,413,325        46,764        12,208,147  

Depreciation

     71,790        31,017        847,374        7,120,289       1,065,782        15,831        9,152,083  

Disposals

     —          —          —          (328,975     —          —          (328,975

Impairment

     —          —          —          (320,654     —          —          (320,654
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Balance – December 31, 2018

     176,818        117,287        1,815,737        15,059,057       3,479,107        62,595        20,710,601  

Depreciation

     19,330        7,813        232,665        2,265,842       346,517        5,207        2,877,374  

Disposals

     —          —          —          (35,188     —          —          (35,188
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Balance – March 31, 2019

     196,148        125,100        2,048,402        17,289,711       3,825,624        67,802        23,552,787  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Net book value

                   

December 31, 2017

     428,406        99,827        7,911,970        28,455,456       5,067,867        39,401        42,002,927  

December 31, 2018

     500,536        70,950        8,265,747        40,500,501       6,183,123        46,731        55,567,588  

March 31, 2019

     518,954        63,137        8,376,082        39,953,258       5,836,606        57,524        54,805,561  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Depreciation expense for the three months ended March 31, 2019 was $2,877,374 (2018 – $1,974,267). During the three months ended March 31, 2019, the Company had net disposals of $98,162 (2018 – $nil) and impairment of medical equipment and equipment under finance leases of $nil (2018 – $187,021).

 

(13)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

b) Real estate and equipment (right of use assets)

 

     Equipment
$
    

Real estate

$

    

Total

$

 

Cost

        

Balance – December 31, 2018

     —          —          —    

Additions

     2,994,223        107,908,213        110,902,436  

Business acquisitions

     —          —          —    

Disposals

     —          (4,988      (4,988
  

 

 

    

 

 

    

 

 

 

Balance – March 31, 2019

     2,994,223        107,903,225        110,897,448  
  

 

 

    

 

 

    

 

 

 

Accumulated depreciation

        

Balance – December 31, 2018

     —          —          —    

Depreciation

     326,100        2,670,395        2,996,495  

Disposals

     —          (4,988      (4,988
  

 

 

    

 

 

    

 

 

 

Balance – March 31, 2019

     326,100        2,665,407        2,991,507  
  

 

 

    

 

 

    

 

 

 

Net book value

        

December 31, 2018

     —          —          —    

March 31, 2019

     2,668,123        105,237,818        107,905,941  
  

 

 

    

 

 

    

 

 

 

Depreciation expense for the three months ended March 31, 2019 was $2,996,495 (2018 – $nil). During the three months ended March 31, 2019, the Company had net disposals of $nil (2018 – $nil).

 

7

a) Finance lease liabilities

As at March 31, 2019, the Company’s finance lease liabilities were $3,975,146 (December 31, 2018 – $4,177,015). Of these obligations, the liabilities due within one year are $861,573. Interest expense accrued and paid during the three months ended March 31, 2019 was $60,263 (2018 – $42,804) and lease payments were $201,870 (2018 – $68,199).

b) Other lease liabilities

As at March 31, 2019, the Company’s other lease liabilities were $109,059,817 (December 31, 2018 – $nil). Of these obligations, the liabilities due within one year are $7,644,028. Interest expense accrued and paid during the three months ended March 31, 2019 was $1,594,019 (2018 – $nil) and lease payments were $1,842,619 (2018 – $nil).

 

8

Bank loans payable

The Syndicated Loans (or the Bank Loans) and Wesley Chapel Loan (note 9) are collectively referred to as the Senior Loans.

 

(14)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

  i)

Syndicated Loans

The Company entered into a credit agreement dated August 15, 2018 (the Syndicated Credit Agreement) with a syndicate of five financial institutions. Under the terms of the Syndicated Credit Agreement, the Company received a term loan (Syndicated Term Loan) of $100,000,000 (face value) and a revolving credit facility of $30,000,000, of which $11,900,000 was utilized as at March 31, 2019 (the Syndicated Revolving Facility, and together with the Syndicated Term Loan, the Syndicated Loans). The Syndicated Loans can be increased by an additional $40,000,000 subject to certain conditions. The Company used $11,900,000 of the Syndicated Revolving Facility to partly finance the Broward Acquisition and the Kissimmee Acquisition during the three months ended December 31, 2018. The proceeds of the Syndicated Term Loan were used to completely settle Akumin’s previous senior loan for $74,634,848, finance the Rose Acquisition in August 2018 and pay related debt issuance costs. Management determined the fair value of the Syndicated Term Loan to be its face value of $100,000,000, net of debt issuance costs of approximately $2.2 million. The fair value of the Syndicated Loans was determined based on management’s estimation of assumptions that market participants would use in pricing similar liabilities (it is considered a Level 3 liability as described in note 14).

 

    

March 31
2019

$

    

December 31,
2018

$

 

Syndicated Loans

     109,983,008        109,872,412  

Less: Current portion

     3,750,000        2,500,000  
  

 

 

    

 

 

 
     106,233,008        107,372,412  
  

 

 

    

 

 

 

Subject to the provisions described below, the minimum annual principal payments with respect to the Syndicated Loans (face value) are as follows:

 

     $  

April 1, 2019 to December 31, 2019

     2,500,000  

2020

     5,000,000  

2021

     5,000,000  

2022

     5,000,000  

2023

     94,400,000  
  

 

 

 
     111,900,000  
  

 

 

 

Effective November 14, 2018, the Company entered into a derivative financial instrument contract with a financial institution in order to mitigate interest rate risk under the variable interest rate Syndicated Loans. The derivative financial instrument is an interest rate cap rate of 3.75% (LIBOR) per annum on a notional amount of 50% of the face value of the Syndicated Term Loan ($50,000,000 as at November 14, 2018). The termination date of this arrangement is August 31, 2021. The cost of this derivative financial instrument was $155,000. The Company has not designated this interest rate cap agreement as a cash flow hedge for accounting purposes. The fair value of this derivative as determined by the financial institution as at March 31, 2019 represented an asset to the Company of $3,731. Changes in the fair value of this derivative are recognized in the condensed interim consolidated statements of net income and comprehensive income.

 

(15)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

The Syndicated Credit Agreement provides for the following (capitalized terms used below in this note and not defined elsewhere in these notes have the respective meanings given to them in the Syndicated Credit Agreement):

Interest

The interest rates payable on the Syndicated Loans are as follows: (i) each Eurodollar Rate Loan shall bear interest on the outstanding principal amount at one-month LIBOR plus Applicable Rate; and (ii) each Base Rate Loan shall bear interest on the outstanding principal amount at the Base Rate (the highest of (a) the Federal Funds Rate plus 0.5%, (b) the prime rate and (c) Eurodollar Rate plus 1.0%) plus Applicable Rate. All advances under the Syndicated Loans are currently classified as Eurodollar Rate Loans. The interest rate paid under the Syndicated Credit Agreement as at March 31, 2019 was approximately 6.1% per annum (March 31, 2018 – nil%). With respect to interest rate sensitivity at March 31, 2019, a 1% increase in variable interest rates would have increased interest expense for the three-month period ended March 31, 2019 by approximately $276,000 (March 31, 2018 – $nil).

Payments

The minimum principal payment schedule for the Syndicated Loans is noted herein.

Termination

The termination date of the Syndicated Loans is the earliest of (i) August 15, 2023; and (ii) the date on which the Obligations become due and payable pursuant to the Syndicated Credit Agreement.

Restrictive covenants

In addition to certain covenants, the Syndicated Credit Agreement places limits on the Company’s ability to declare dividends or redeem or repurchase capital stock (including options or warrants), prepay, redeem or purchase debt, incur liens and engage in sale-leaseback transactions, make loans and investments, incur additional indebtedness, amend or otherwise alter debt and other material agreements, engage in mergers, acquisitions, capital expenditures and asset sales, enter into transactions with affiliates and alter the business the Company and the Subsidiaries currently conduct.

Financial covenants

The Syndicated Credit Agreement contains financial covenants including certain leverage ratios.

The Company is in compliance with the financial covenants and has no events of default under the Syndicated Credit Agreement as at March 31, 2019.

 

(16)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

Events of default

In addition to the above financial covenants, events of default under the Syndicated Credit Agreement include, among others, failure to pay principal of or interest on any Syndicated Loan when due, failure to pay any fee or other amount due within two days after the same comes due, failure of any loan party to comply with any covenants or agreements in the loan documents (subject to applicable grace periods and/or notice requirements), a representation or warranty contained in the loan documents is incorrect or misleading when made, events of bankruptcy and a change of control. The occurrence of an event of default would permit the lenders under the Syndicated Credit Agreement to declare all amounts borrowed, together with accrued interest and fees, to be immediately due and payable and to exercise other default remedies.

Security

The Company has, subject to limited exceptions, granted general security over all assets of the Company and the Subsidiaries in connection with the Syndicated Loans.

 

9

Wesley Chapel Loan

As part of the Rose Acquisition, the Company, through a subsidiary, assumed a senior secured loan (Wesley Chapel Loan, and collectively with the Bank Loans, the Senior Loans) of $2,000,000 (face value) as of August 15, 2018 to finance the purchase of equipment and related development for a new clinic location around Tampa Bay, Florida. It has an annual interest rate of 5.0%, matures on August 15, 2023 and has monthly repayments of $37,742. The Wesley Chapel Loan was recognized at fair value of $1,908,456 on August 15, 2018 using an effective interest rate. The fair value was determined based on management’s estimation of assumptions that market participants would use in pricing similar liabilities (it is considered a Level 3 liability as described in note 14).

 

    

March 31,
2019

$

    

December 31,
2018

$

 

Wesley Chapel Loan

     1,710,681        1,796,186  

Less: Current portion

     371,776        367,167  
  

 

 

    

 

 

 
     1,338,905        1,429,019  
  

 

 

    

 

 

 

 

(17)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

Subject to the provisions described below, the minimum annual principal payments with respect to the Wesley Chapel Loan (face value) are as follows:

 

     $  

April 1, 2019 to December 31, 2019

     277,085  

2020

     385,952  

2021

     405,698  

2022

     426,454  

2023

     296,356  
  

 

 

 
     1,791,545  
  

 

 

 

The Wesley Chapel Loan provides for the following terms:

Interest

5.0%.

Payments

Monthly payments (principal and interest) of $37,742. The minimum principal payment schedule for the Wesley Chapel Loan is noted herein.

Termination

August 15, 2023.

Restrictive covenants

In addition to certain covenants, the Wesley Chapel Loan limits the Company’s ability to dispose of the assets of Akumin Corp., which is the guarantor to the Wesley Chapel Loan.

Financial covenants

None.

Events of default

Events of default under the Wesley Chapel Loan include, among others, failure to repay the Wesley Chapel Loan in full at maturity, or to pay any other sum due hereunder within ten days of the date when the payment is due, events of insolvency or disposition of all or substantially all of the assets related to the Rose Acquisition. The occurrence of an event of default would permit the lender to declare all amounts borrowed, together with accrued interest and fees, to be immediately due and payable and to exercise other default remedies.

 

(18)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

The Company has no events of default under the Wesley Chapel Loan as at March 31, 2019.

Security

The Company has granted first security interest to the lender over the equipment and leasehold improvements acquired using the proceeds of the Wesley Chapel Loan.

 

10

Subordinated notes payable

 

    

March 31,
2019

$

    

December 31,
2018

$

 

Subordinated note

     1,492,792        1,492,233  

Subordinated note – earn-out

     173,237        169,642  
  

 

 

    

 

 

 
     1,666,029        1,661,875  
  

 

 

    

 

 

 

As part of the Tampa Acquisition, Akumin FL entered into a subordinated 6% note and security agreement with the seller’s secured lender on May 11, 2018 (the Subordinated Note and Subordinated Note Lender, respectively) with a face value of $1,500,000 and a term of four years. The Subordinated Note was recognized at fair value of $1,490,932 on May 11, 2018 using an effective interest rate. The fair value was determined based on management’s estimation of assumptions that market participants would use in pricing similar liabilities (it is considered a Level 3 liability as described in note 14). According to the Subordinated Note agreement, the interest on the Subordinated Note is accrued and added to the principal amount annually on each anniversary of the Subordinated Note agreement.

The principal balance of the Subordinated Note is subject to increase by an earn-out (Subordinated Note – Earn-out) of up to an additional $4.0 million during the three calendar year period beginning on January 1, 2019 and ending on December 31, 2021 (the Subordinated Note – Earn-out Period), subject to the satisfaction of certain revenue based milestones, as follows:

 

  a)

The Subordinated Note – Earn-out for any given calendar year during the Subordinated Note – Earn-out Period shall be equal to 50% of any positive difference calculated by subtracting the Base Revenue ($16,000,000) for such calendar year from the Subordinated Note – Earn-out Revenue (defined below) for such calendar year.

 

  b)

The Subordinated Note – Earn-out Revenue for any calendar year during the Subordinated Note – Earn-out Period shall be the gross revenue generated by the centres related to the Tampa Acquisition during such calendar year.

 

(19)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

  c)

If Subordinated Note – Earn-out Revenue for any calendar year of the Subordinated Note – Earn-out Period is less than or equal to $16,000,000, no Subordinated Note – Earn-out shall be payable for such calendar year.

 

  d)

The maximum aggregate amount of the Subordinated Note – Earn-out that may be earned over the Subordinated Note – Earn-out Period is $4,000,000.

The value of Subordinated Note – Earn-out has been estimated by management using a probability weighted valuation technique; changes in the fair value of this liability are recognized in the condensed interim consolidated statements of net income and comprehensive income. Management estimated the fair value of Subordinated Note – Earn-out as at May 11, 2018 of $160,790 based on a discount rate of 8.75% and management’s estimated probability weighted range of Subordinated Note – Earn-out Revenue during the Subordinated Note – Earn-out Period (it is considered a Level 3 liability as described in note 14). The Subordinated Note – Earn-out was revalued at $173,237 as at March 31, 2019 and the change in fair value was recognized in financial instruments revaluation in the condensed interim consolidated statements of net income and comprehensive income. As at March 31, 2019, the range of estimated undiscounted Subordinated Note – Earn-out payable is between $nil and $218,183.

Payments and termination

Under the Subordinated Note, the principal amount of $1,500,000 and accrued but unpaid interest is due in full on May 11, 2022 (the Maturity Date). Prior to the Maturity Date, the Company may repay, without penalty, all or any portion of the Subordinated Note, including the Subordinated Note – Earn-out, and accrued but unpaid interest.

Restrictive covenants

The Subordinated Note places certain limits on Akumin FL’s ability to declare dividends or other distributions, incur liens or indebtedness, make investments, undertake mergers or reorganizations or dispose of assets outside the ordinary course of business.

Financial covenants

None.

Events of default

Events of default under the Subordinated Note include failure to pay principal balance or interest when due, defaults in complying with terms of the Subordinated Note, and the occurrence of bankruptcy events relating to Akumin FL. The occurrence of an event of default would permit the Subordinated Note Lender to declare all amounts borrowed (and any Subordinated Note – Earn-out, once earned), together with accrued interest and fees, to be immediately due and payable and to exercise other default remedies.

 

(20)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

Security

The Company has granted a security interest over all assets of Akumin FL as security for its obligations under the Subordinated Note. The Subordinated Note is subordinate to the intercompany loan from the Company to Akumin FL.

The Company is in compliance with the terms of the Subordinated Note as at March 31, 2019.

 

(21)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

11

Capital stock and warrants

The authorized share capital of the Company consists of an unlimited number of voting common shares, with no par value.

 

     Common shares      Warrants     RSUs     Total  
     Number      Amount      Number     Amount     Number     Amount     Number      Amount  
            $            $           $            $  

December 31, 2017

     51,416,323        83,771,904        1,196,407       1,310,661       1,611,316       469,967       54,224,046        85,552,532  

Issuance (i)

     9,677,397        36,153,950        525,000       734,379       315,000       5,020,983       10,517,397        41,909,312  

RSUs and warrants exercised

     1,277,555        3,820,569        (471,895     (302,130     (805,660     (2,819,803     —          698,636  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

December 31, 2018

     62,371,275        123,746,423        1,249,512       1,742,910       1,120,656       2,671,147       64,741,443        128,160,480  

Issuance (i)

     —          —          —         —         —         469,806       —          469,806  

RSUs and warrants exercised

     205,495        694,959        (180,495     (179,820     (25,000     (100,000     —          415,139  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

March 31, 2019

     62,576,770        124,441,382        1,069,017       1,563,090       1,095,656       3,040,953       64,741,443        129,045,425  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(i)

RSU issuance amount includes stock-based compensation and costs related to RSUs during the period of the condensed interim consolidated financial statements.

 

(22)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

During the three months ended March 31, 2018, the following equity issuances occurred at the Company:

In accordance with the authorization from the Board in November 2017, 230,000 RSUs were granted to certain employees of the Company on January 1, 2018. Subsequently, on March 1, 2018, the Board authorized issuance of 35,000 RSUs on March 1, 2018 and 50,000 RSUs on March 12, 2018 to certain employees of the Company. Each granted RSU entitles the holder to one common share of the Company. These RSUs will vest as follows: 50% on the first anniversary of the date of grant and 50% on the second anniversary of the date of grant. RSUs are valued based on the market value of the common shares of the Company on the grant date (or the nearest working day prior to the grant date). Such value is classified as stock-based compensation over the vesting period for all RSUs awarded to employees or the Board.

During the three months ended March 31, 2019, the following equity issuances occurred at the Company:

 

  a)

During March 2017, the Company issued 300,825 warrants to purchase common shares on a 1:1 basis at an exercise price of $2.30 per common share. These warrants expired on March 10 and 17, 2019. During the three months ended September 30, 2018, 120,330 of these warrants were exercised into common shares. The remaining 180,495 warrants were exercised into common shares prior to expiry.

 

  b)

As previously noted, the Board had granted 315,000 RSUs to certain employees of the Company between January 1 and March 12, 2018. Fifty percent of these RSUs vested between January 1 and March 12, 2019 in accordance with the terms of the RSU Plan and 25,000 of these vested RSUs were converted to common shares prior to March 31, 2019.

The stock-based compensation related to RSUs, recognized in the condensed interim consolidated statements of net income and comprehensive income for the three months ended March 31, 2019, was $469,806 (2018 – $1,517,166).

The stock-based compensation related to options, recognized in the condensed interim consolidated statements of net income and comprehensive income for the three months ended March 31, 2019, was $547,806 (2018 – $99,403).

 

12

Commitments and contingencies

The Company is involved in certain legal matters arising from time to time in the normal course of business. The Company records provisions that reflect management’s best estimate of any potential liability relating to these matters. The resolution of these matters is not expected to have a material adverse effect on the Company’s financial position, results of operations or cash flows.

 

13

Segmented financial information

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision maker. The chief operating decision maker, who is responsible for allocating resources and assessing performance of the operating segments, has been identified as the Chief Executive Officer. The Company has one reportable segment, which is outpatient diagnostic imaging services.

 

(23)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

14

Risk management arising from financial instruments

The carrying value of cash, accounts receivable and accounts payable and accrued liabilities approximates their fair value given their short-term nature.

The carrying value of the non-current portion of leases approximates their fair value given the difference between the discount rates used to recognize the liabilities in the condensed interim consolidated balance sheets and the market rates of interest is insignificant. The estimated fair values of other non-current assets and liabilities were as follows:

 

     March 31,
2019
$
     December 31,
2018
$
 

Loans to related parties

     495,700        495,000  
  

 

 

    

 

 

 

Bank Loans payable

     110,418,000        110,244,000  

Wesley Chapel Loan payable

     1,739,000        1,823,000  

Subordinated notes payable

     1,476,500        1,476,000  

Subordinated notes – earn-out

     173,237        169,642  

Derivative financial instruments

     (3,731      (16,014
  

 

 

    

 

 

 
     113,803,006        113,696,628  
  

 

 

    

 

 

 

Financial instruments recorded at fair value on the condensed interim consolidated balance sheets are classified using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. The fair value hierarchy has the following levels:

 

   

Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities;

 

   

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

 

   

Level 3 – inputs for the asset or liability that are not based on observable market data (unobservable inputs).

The loans to related parties, the Syndicated Loans, Wesley Chapel Loan, Subordinated Notes and Subordinated Notes – Earn-out were measured at fair value under the Level 3 category on recognition. The Subordinated Notes – Earn-out is subsequently remeasured at fair value under the Level 3 category.

There were no transfers between levels during the three months ended March 31, 2019 and the twelve months ended December 31, 2018.

Financial instruments are classified into one of the following categories: amortized cost, fair value through profit or loss and fair value through other comprehensive income.

 

(24)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

The following table summarizes information regarding the carrying value of the Company’s financial instruments:

 

     March 31,
2019
$
     December 31,
2018
$
 

Cash

     18,896,828        19,326,412  

Accounts receivable

     42,390,033        29,810,501  

Loans to related parties

     500,000        500,000  
  

 

 

    

 

 

 

Financial assets measured at amortized cost

     61,786,861        49,636,913  
  

 

 

    

 

 

 

Accounts payable and accrued liabilities

     16,633,116        16,865,477  

Short-term portion of Senior Loans payable

     4,121,776        2,867,167  

Short-term portion of leases

     8,505,601        851,183  

Long-term portion of Senior Loans payable

     107,571,913        108,801,431  

Long-term portion of leases

     104,529,362        3,325,832  

Subordinated Notes payable

     1,492,792        1,492,233  
  

 

 

    

 

 

 

Financial liabilities measured at amortized cost

     242,854,560        134,203,323  
  

 

 

    

 

 

 

Subordinated Notes – earn-out

     173,237        169,642  

Derivative financial instruments

     (3,731      (16,014
  

 

 

    

 

 

 

Measured at fair value through profit or loss

     169,506        153,628  
  

 

 

    

 

 

 

 

15

Basic and diluted income per share

 

     Three-month
period ended
March 31,
2019
$
     Three-month
period ended
March 31,
2018
$
 

Net income attributable to common shareholders

     2,169,324        1,159,680  

Weighted average common shares outstanding

     

Basic

     62,422,856        51,416,323  

Diluted

     64,240,457        53,191,491  

Net income per share

     

Basic and diluted

     0.03        0.02  

 

16

Settlement costs (recoveries)

During the three months ended March 31, 2019, the Company experienced settlement recoveries of $1,216,851 (2018 – settlement costs of $52,834). The Company received approximately $1.17 million of the recoveries in the three months ended March 31, 2019 from the escrow fund maintained for the sellers of PMI as a result of an indemnity claim under the purchase agreement for PMI.

 

(25)


Akumin Inc.

Notes to Condensed Interim Consolidated Financial Statements

(Unaudited)

March 31, 2019

 

(expressed in US dollars unless otherwise stated)

 

17

Subsequent events

 

  i)

On April 1, 2019, the Company acquired substantially all of the assets used in connection with a single imaging centre located in Davie, Florida (Davie Acquisition) from the former operators of such centre for a purchase price of $450,000. The Company is in the process of determining the preliminary purchase price allocation.

 

  ii)

On April 15, 2019, the Company announced that it had, through its wholly-owned subsidiary Akumin Corp., entered into purchase agreements to acquire 27 imaging centres (Florida – 21 and Georgia – 6) operated under Advanced Diagnostics Group (ADG), The Imaging Centers of West Palm and Elite Radiology of Georgia. All of these centres are managed by ADG’s management team. Pursuant to the purchase agreements, the Company would acquire all of the issued and outstanding equity interests of ADG Acquisition Holdings, Inc., TIC Acquisition Holdings, LLC and SFL Radiology Holdings, LLC (collectively, the Targets).

The total purchase price for the Targets is approximately $214 million, of which $25 million would be satisfied by the issuance of the Company’s common shares at a price of $4.00 per share. A portion of the purchase price payable in respect of the acquisition of SFL Radiology Holdings, LLC is subject to an earnout based on annualized revenues earned in the first two quarters of 2020 less certain costs. Closing of the transactions is expected to occur during the second quarter of 2019 and is subject to customary closing conditions.

In connection with the acquisition of the Targets, the Company also announced that it had entered into a binding commitment letter with certain lenders (the Lenders), pursuant to which the Lenders would provide Akumin Corp. with credit facilities totaling $380 million, of which $330 million would be advanced as a term facility and $50 million would be a revolver. The proceeds of the term loan would be partly used to refinance the Bank Loans (face value $111.9 million) and to finance approximately $189 million of the purchase price payable in respect of the acquisition of the Targets.

 

(26)