EX-99.1 2 tm2112798d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

Vision Marine Technologies Inc.

 

 

Condensed Interim Financial Statements

For the Six Month Periods Ended February 28, 2021 and February 29, 2020 (Unaudited)

 

 

 

 

Vision Marine Technologies Inc.
Condensed Interim Financial Statements
For the Six Month Periods Ended February 28, 2021 and February 29, 2020

 

Table of Contents

 

Condensed Interim Statements of Financial Position   3 
      
Condensed Interim Statements of Changes in Equity (Deficiency)   4 
      
Condensed Interim Statements of Comprehensive Loss   5 
      
Condensed Interim Statements of Cash Flows   6 
      
Notes to Condensed Interim Financial Statements   7 - 23 

 

 

 

 

Vision Marine Technologies Inc.
Condensed Interim Statements of Financial Position
(Unaudited)

 

       As at
February 28,
2021
   As at
August 31,
2020
 
   Note   $   $ 
Assets            
Current assets               
Cash        31,029,381    1,296,756 
Cash held in trust        -    65 
Trade and other receivables   4    241,258    79,027 
Inventories   5    1,223,359    491,527 
Prepaid expenses        1,063,226    170,979 
Grants and investment tax credits receivable        567,954    402,239 
Share subscriptions receivable   13, 14    39,200    - 
Total current assets        34,164,378    2,440,593 
Right-of-use assets   6    594,759    652,967 
Property and equipment   7    522,858    538,065 
Intangible assets   8    1,035,654    - 
Total non-current assets        2,153,271    1,191,032 
Total assets        36,317,649    3,631,625 
                
Liabilities               
Current liabilities               
Bank indebtedness   9    -    170,000 
Trade and other payables   10, 13    732,153    639,837 
Contract liabilities   11    229,404    20,443 
Advances from related parties   13    -    898,489 
Current portion of lease liabilities   12    125,042    120,815 
Current portion of long-term debt        -    57,249 
Total current liabilities        1,086,599    1,906,833 
Lease liabilities   12    501,196    552,173 
Long-term debt        -    354,488 
Deferred income taxes        430,027    26,216 
Total non-current liabilities        931,223    932,877 
Total liabilities        2,017,822    2,839,710 
                
Shareholders’ equity               
Capital stock   14    39,360,750    2,497,813 
Contributed surplus   15    4,141,491    739,961 
Deficit        (9,202,414)   (2,445,859)
Total shareholders’ equity        34,299,827    791,915 
Total liabilities and shareholders’ equity        36,317,649    3,631,625 

 

See accompanying notes

 

- 3 -

 

 

Vision Marine Technologies Inc.
Condensed Interim Statements of Changes in Equity (Deficiency)
(Unaudited)

 

       Capital stock   Capital stock
to be issued
   Contributed
surplus
   Deficit   Total 
   Note   Units   $   $   $   $   $ 
Shareholders’ deficiency as at August 31, 2019        3,275,555    525    37,500    -    (170,327)   (132,302)
Net and comprehensive loss        -    -    -    -    (2,275,532)   (2,275,532)
Share issuance, net of transaction costs of $320,230   14    1,309,446    2,497,288    (37,500)   -    -    2,459,788 
Share-based payments   15                   739,961    -    739,961 
Shareholders’ equity as at August 31, 2020        4,585,001    2,497,813    -    739,961    (2,445,859)   791,915 
Net and comprehensive loss        -    -    -    -    (6,756,555)   (6,756,555)
Share issuances   14    595,687    2,231,999    -    -    -    2,231,999 
Initial Public Offering, net of transaction costs of $3,328,687   14    2,760,000    33,158,513    -    -    -    33,158,513 
Conversion of related party loans   13, 14    69,650    898,489    -    -    -    898,489 
Shares issued as consideration for the acquisition of intangible assets   8, 14    30,000    573,936    -    -    -    573,936 
Share-based payments   15    -    -    -    3,401,530    -    3,401,530 
Shareholders’ equity as at February 28, 2021        8,040,338    39,360,750    -    4,141,491    (9,202,414)   34,299,827 

 

See accompanying notes


- 4 -

 


Vision Marine Technologies Inc.
Condensed Interim Statements of Comprehensive Loss
(Unaudited)

 

       Three months
ended
February 28,
2021
   Three months
ended
February 29,
2020
   Six months
ended
February 28,
2021
   Six months
ended
February 29,
2020
 
   Note   $   $   $   $ 
Revenues   13, 16    189,886    383,190    463,722    436,193 
Cost of sales   5, 13    138,638    162,634    446,436    202,633 
Gross profit        51,248    220,556    17,286    233,560 
Expenses                         
Office salaries and benefits        289,753    92,447    384,873    167,603 
Rent        -    9,118    -    39,262 
Share-based payments   15    3,015,283    -    3,401,530    - 
Professional fees        351,191    138,871    745,258    180,895 
Travel and entertainment        38,359    16,044    58,105    37,945 
Advertising and promotion        86,198    75,619    129,913    155,599 
Office and general        256,809    39,668    527,978    59,602 
Interest and bank charges        3,590    2,290    16,728    10,614 
Interest on long-term debt and finance lease        23,071    16,049    38,611    29,744 
Foreign exchange loss (gain)        452,475    (3,016)   1,052,635    (35,260)
Other income        (13,793)   -    (13,793)   - 
Depreciation   6, 7, 8    18,320    33,076    28,169    65,353 
         4,521,256    420,166    6,370,007    711,357 
Loss before income taxes        (4,470,008)   (199,610)   (6,352,721)   (477,797)
Income taxes                         
Current        -    -    -    - 
Deferred        (16,694)   -    403,834    - 
         (16,694)   -    403,834    - 
Net and comprehensive loss        (4,453,314)   (199,610)   (6,756,555)   (477,797)
                          
Weighted average number of shares outstanding        7,997,231    3,778,314    6,581,687    3,755,760 
Basic and diluted loss per share        (0.56)   (0.05)   (1.03)   (0.13)

 

See accompanying notes

 

- 5 -

 

 

Vision Marine Technologies Inc.
Condensed Interim Statements of Cash Flows
(Unaudited)

 

     Six months
ended
February 28,
2021
  Six months
ended
February 29,
2020
 
   Note  $  $ 
Operating activities             
Net and comprehensive loss       (6,756,555)  (477,797)
Depreciation       147,694   83,293 
Share-based payments       3,401,530   - 
Shares issued for services       109,069   - 
Accretion on long-term debt and on lease liabilities       4,808   22,913 
Interest on lease liability       20,379   - 
Deferred income taxes       403,834   - 
        (2,669,241)  (371,591)
Net change in non-cash working capital items             
Trade and other receivables       (162,231)  10,838 
Inventories       (731,832)  (284,053)
Grants and investment tax credits receivable       (165,715)  (94,303)
Prepaid expenses       (1,105,266)  (68,568)
Trade and other payables       92,316   150,012 
Contract liabilities       208,961   404,988 
        (1,863,767)  118,914 
Cash used by operating activities       (4,533,008)  (252,677)
Investing activities             
Advances to related parties       -   40,310 
Additions to property and equipment       (56,087)  (5,750)
Additions to intangible assets       (461,134)  - 
Cash (used) provided by investing activities       (517,221)  34,560 
Financing activities             
Change in bank indebtedness       (170,000)  (5,130)
Increase in long-term debt       -   250,000 
Repayment of long-term debt       (416,545)  (10,620)
Repayment of lease liability       (85,905)  (76,052)
Issuance of shares       2,025,000   175,075 
Initial public offering       33,430,239   - 
Advances from related parties       -   (87,981)
Advance payable       -   25,000 
Cash provided by investing activities       34,782,789   270,292 
Increase in cash and cash equivalents       29,732,560   52,175 
Cash and cash equivalents – beginning of period       1,296,821   37,500 
Cash and cash equivalents – end of period       31,029,381   89,675 
Additional cash flows information   20         

 

See accompanying notes

 

- 6 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

1.Incorporation and nature of business

 

Vision Marine Technologies Inc. (the “Company”) was incorporated on August 29, 2012, and its principal business is to manufacture and sell electric boats. On November 27, 2020, the Company completed its initial public offering of an aggregate of 2,760,000 Voting Common Shares of the Company at a price of U.S.$10.00 ($13.22) per share for gross proceeds of U.S.$27,600,000 ($36,487,200) (note 14). The Voting Common Shares of the Corporation are listed under the trading symbol “VMAR” on the Nasdaq Capital Market.

 

The head office and registered office of the Company is located at 730 Curé-Boivin boulevard, Boisbriand, Quebec, J7G 2A7.

 

2.Basis of preparation

 

Compliance with IFRS

 

These condensed interim financial statements are for the six-month period ended February 28, 2021 and have been prepared in accordance with IAS 34: Interim Financial Reporting. They do not include all of the information required in annual financial statements in accordance with IFRS and should be read in conjunction with the financial statements for the year ended August 31, 2020.

 

The condensed interim financial statements were authorized for issued by the Board of Directors on April 14, 2021.

 

Basis of measurement

 

These condensed interim financial statements are stated in Canadian dollars, which is also the Company’s functional currency, and were prepared on the historical cost basis.

 

Use of estimates and judgments

 

The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on management’s best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates. Except for the new estimate related to the useful life of intangible assets, areas where judgments, estimates and assumptions are considered significant to the condensed interim financial statements remain unchanged to the 2020 annual financial statements.

 

3.Significant accounting policies

 

The Company has applied the same accounting policies and methods of computation in its condensed interim financial statements as in its 2020 annual financial statements except for new accounting policies being applied for intangible assets.

 

Revenue recognition

 

Revenue is recognized at an amount that reflects the consideration to which the Company is expected to be entitled in exchange for transferring goods or services to a customer. For each contract with a customer, the Company:

 

-Identifies the contract with the customer;

 

-Identifies the performance obligations in the contract;

  

- 7 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

3. Significant accounting policies (cont’d)

 

Revenue recognition (cont’d)

 

-Determines the transaction price which takes into account estimates of variable consideration and the time value of money;

 

-Allocates the transaction price to separate performance obligations on the basis of relative standalone selling price of each distinct good or service to be delivered; and

 

-Recognizes revenue when or as each performance obligation is satisfied in a manner that depicts the transfer to the customer of the goods or services promised.

 

The Company enters into contracts with customers, as well as distributor agreements with specific distributors for the sale of boats.

 

Sale of boats

 

Revenue from the sale of boats, including incidental shipping fees, is recognized at the point in time when the customer obtains control of the goods, which is generally at the shipping point. In the context of its distributor agreements, control is passed at the shipping point to the distributor as the Company has no further performance obligations at that point. The amount of consideration the Company receives, and the revenue recognized, varies with volume rebate programs offered to distributors. When the Company offers retrospective volume rebates, it estimates the expected volume rebates based on an analysis of historical experience, to the extent that it is highly probable that a significant reversal will not occur. The Company adjusts its estimate of revenue related to volume rebates at the earlier of when the most likely amount of consideration expected to be received changes or when the consideration becomes fixed.

 

The Company recognizes customer deposits on the sale of boats as contract liabilities.

 

Sales of parts and boat maintenance

 

Revenue from the sale of parts and related maintenance services are recognized at the point in time when the customer obtains control of the parts and when services are completed.

 

Other

 

Other revenue is recognized when it is received or when the right to receive payment is established.

 

Intangible assets

 

Intangible assets that have finite useful lives are measured at cost less accumulated amortization and accumulated impairment losses.

 

Amortization is calculated over the cost of the asset less its residual value. Amortization is recognized in net earnings on a straight-line basis over the estimated useful lives of intangible assets from the date that they are available for use. The estimated useful lives are as follows:

 

– Intellectual property: 10 years

 

– Software: 7 years

 

Amortization methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate.

 

- 8 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

3.Significant accounting policies (cont’d)

 

Leases

 

Right-of-use assets

 

The Company recognizes right-of-use assets at the commencement date of the lease (i.e., the date 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 recognized right-of-use assets are 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 the lease, the Company recognises lease liabilities 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 receivable, and variable lease payments that depend on an index or a rate. 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 recognised as expense in the period on which the event or condition that triggers the payment occurs. 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 lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. Interest accretion is recorded as interest expense in finance costs. In addition, the carrying amount of lease liabilities 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 to purchase the underlying asset.

 

Short-term leases and leases of low-value assets

 

The Company applies the short-term lease recognition exemption to its short-term leases that have a lease term of 12 months or less from the commencement date and do not contain a purchase option. It also applies the lease of low-value assets recognition exemption to leases of office equipment that are considered of low value (i.e., below $5,000). Lease payments on short-term leases and leases of low-value assets are recognised as expense on a straight-line basis over the lease term.

 

Fair value measurement

 

When an asset or liability, financial or non-financial, is measured at fair value for recognition or disclosure purposes, the fair value is based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; and assumes that the transaction will take place either: in the principal market; or in the absence of a principal market, in the most advantageous market.

 

Fair value is measured using the assumptions that market participants would use when pricing the asset or liability, assuming they act in their economic best interests. For non-financial assets, the fair value measurement is based on its highest and best use. Valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, are used, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs.

 

Assets and liabilities measured at fair value are classified into three levels, using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. Classifications are reviewed at each reporting date and transfers between levels are determined based on a reassessment of the lowest level of input that is significant to the fair value measurement.

 

- 9 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

3.Significant accounting policies (cont’d)

 

Financial instruments

 

Classification and measurement of financial instruments

 

The Company measures its financial assets and financial liabilities at fair value on initial recognition, which is typically the transaction price unless a financial instrument contains a significant financing component. Subsequent measurement is dependent on the financial instrument’s classification which in the case of financial assets, is determined by the context of the Company’s business model and the contractual cash flow characteristics of the financial asset. Financial assets are classified into two categories: (1) measured at amortized cost and (2) fair value through profit and loss (“FVTPL”). Financial liabilities are subsequently measured at amortized cost at the effective interest rate, other than financial liabilities that are measured at FVTPL or designated as FVTPL where any change in fair value resulting from an entity’s own credit risk is recorded as other comprehensive income (“OCI”).

 

Amortized cost

 

The Company classifies trade and other receivables, trade and other payables, long-term debt and advances to/from related parties as financial instruments measured at amortized cost. The contractual cash flows received from the financial assets are solely payments of principal and interest and are held within a business model whose objective is to collect the contractual cash flows.

 

Impairment of financial assets

 

The Company recognizes a loss allowance for expected credit losses on financial assets measured at amortized cost. The measurement of the loss allowance depends upon the Company’s assessment at the end of each reporting period as to whether the financial instrument’s credit risk has increased significantly since initial recognition, based on reasonable and supportable information that is available, without undue cost or effort to obtain. Where there has been a significant increase in exposure to credit risk, a 12-month expected credit loss allowance is estimated. The amount of expected credit loss recognized is measured on the basis of the probability weighted present value of anticipated cash shortfalls over the life of the instrument discounted at the original effective interest rate. Impairment provisions for current and non-current trade receivables are recognized based on the simplified approach within IFRS 9 using a provision matrix in the determination of the lifetime expected credit losses.

 

Equity instruments

 

Financial instruments issued by the Company are classified as equity only to the extent that they do not meet the definition of a financial liability or financial asset. An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all of its liabilities. Equity instruments issued by the Company are recorded at the proceeds received, net of direct issuance costs.

 

The Company’s shares are classified as equity instruments.

 

Share-based payments

 

The Company has a share option plan for key employees, consultants, advisors, officers and directors from which options to purchase common stock of the Company are issued. Share-based payments costs are accounted for on a fair value basis, as measured at the grant date, using the Black-Scholes option pricing model taking into account the terms and conditions upon which the options were granted. An individual is classified as an employee when the individual is an employee for legal or tax purposes or provides services similar to those performed by an employee. In situations where options have been issued to non-employees and some or all of the services received by the Company cannot be specifically identified, the options are measured at the fair value of the options issued.

 

- 10 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

3.Significant accounting policies (cont’d)

 

Share-based payments

 

All share-based remuneration is ultimately recognized as an expense in profit or loss with a corresponding credit to contributed surplus. If vesting periods or other vesting conditions apply, the expense is allocated over the vesting period, based on the best available estimate of the number of share options expected to vest. Any adjustment to cumulative share-based payments resulting from a revision is recognized in the current period. The number of vested options ultimately exercised by holders does not impact the expense recorded in any period.

 

4.Trade and other receivables

 

   As at
February 28,
2021
   As at
August 31,
2020
 
   $   $ 
Trade receivable   6,035    - 
Sales taxes receivable   232,403    72,249 
Other receivable   2,820    6,778 
    241,258    79,027 

 

The Company applies the IFRS 9 simplified approach to measuring expected credit losses using a lifetime expected credit loss provision for trade receivables. To measure expected credit losses on a collective basis, trade receivables are grouped based on similar credit risk and aging. The expected loss rates are based on the Company’s historical credit losses experienced over the three-year period prior to the period end. The historical loss rates are then adjusted for current and forward-looking information on macroeconomic factors affecting the Company’s customers.

 

The lifetime expected loss provision for trade receivables are $Nil (2020 - $Nil).

 

As at February 28, 2021, trade receivables of $Nil (2020 – $Nil) were past due but not impaired. The aging analysis of these receivables is as follows:

  

    As at
February 28,
2021
   As at
August 31,
2020
 
    $   $ 
0 - 30    6,035    - 

 

- 11 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

5.Inventories

 

   As at
February 28,
2021
   As at
August 31,
2020
 
   $   $ 
Raw materials   401,740    422,784 
Work-in-process   505,220    17,000 
Finished goods   316,399    51,743 
    1,223,359    491,527 

 

For the three months ended and the six months ended February 28, 2021, inventories recognized as an expense amounted to $138,638 and $446,436, respectively (February 29, 2020 - $162,634 and $202,633, respectively).

 

For the three months ended and the six months ended February 28, 2021, cost of sales includes depreciation of $60,334 and $119,526, respectively (February 29, 2020 - $41,407 and $82,016, respectively).

 

6.Right-of-use assets

 

   Premises   Computer software   Rolling stock   Total 
   $   $   $   $ 
Cost                    
Balance at August 31, 2019   -    -    -    - 
Impact of adoption of IFRS 16   737,066    11,333    12,271    760,670 
Additions   -    -    26,428    26,428 
Balance at August 31, 2020   737,066    11,333    38,699    787,098 
                     
Additions   -    -    18,776    18,776 
Transfer to intangible assets   -    (11,333)   -    (11,333)
Balance at February 28, 2021   737,066    -    57,475    794,541 
Accumulated depreciation                    
Balance at August 31, 2019   -    -    -    - 
Impact of adoption of IFRS 16   -    453    -    453 
Depreciation   117,806    3,778    12,094    133,678 
Balance at August 31, 2020   117,806    4,231    12,094    134,131 
Depreciation   58,903    1,121    10,979    71,003 
Transfer to intangible assets   -    (5,352)   -    (5,352)
Balance at February 28, 2021   176,709    -    23,073    199,782 
Net carrying amount                    
As at August 31, 2020   619,260    7,102    26,605    652,967 
As at February 28, 2021   560,357    -    34,402    594,759 

 

- 12 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

6.Right-of-use assets (cont’d)

 

During the six months period ended February 28, 2021, the Company paid in full the lease liability related with the computer software that was previously included in the right-of-use assets. As a result, the Company transferred the asset to intangible assets at its net book value.

 

7.Property and equipment

 

   Machinery
and
equipment
   Rolling stock   Computer equipment   Moulds   Leasehold improvements   Total 
   $   $   $   $   $   $ 
Cost                              
Balance at August 31, 2019   187,850    25,675    16,764    472,529    -    702,818 
Impact of adoption of IFRS 16   -    -    (11,333)   -    -    (11,333)
Additions   -    6,500    3,005    33,643    34,818    77,966 
Balance at August 31, 2020   187,850    32,175    8,436    506,172    34,818    769,451 
Additions   -    -    -    42,000    14,087    56,087 
Disposals   -    -    -    (30,000)   -    (30,000)
Balance at February 28, 2021   187,850    32,175    8,436    518,172    48,905    795,538 
Accumulated depreciation                              
Balance at August 31, 2019   138,233    17,230    3,192    36,680    -    195,335 
Impact of adoption of IFRS 16   -    -    (453)   -    -    (453)
Depreciation   9,923    3,784    1,817    20,980    -    36,504 
Balance at August 31, 2020   148,156    21,014    4,556    57,660    -    231,386 
Depreciation   3,870    1,611    994    54,312    10,507    71,294 
Disposals   -    -    -    (30,000)   -    (30,000)
Balance at February 28, 2021   152,026    22,625    5,550    81,972    10,507    272,680 
Net carrying amount                              
As at August 31, 2020   39,694    11,161    3,880    448,512    34,818    538,065 
As at February 28, 2021   35,824    9,550    2,886    436,200    38,398    522,858 

 

- 13 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

8.Intangible assets

 

   Intellectual
property
   Software   Total 
   $   $   $ 
Cost               
Balance at August 31, 2020   -    -    - 
Transfer from right-of-use assets   -    5,981    5,981 
Additions   1,035,070    -    1,035,070 
Balance at February 28, 2021   1,035,070    5,981    1,041,051 
Accumulated depreciation               
Balance at August 31, 2020   -    -    - 
Depreciation   3,403    1,994    5,397 
Balance at February 28, 2021   3,403    1,994    5,397 
Net carrying amount               
As at August 31, 2020   -    -    - 
As at February 28, 2021   1,031,667    3,987    1,035,654 

 

On February 16, 2021, the Company acquired intellectual property in exchange for cash consideration of EUR 300,000 ($461,134) and the issuance of 30,000 shares of the Company (note 14) at a price of U.S. $15.07 (approximately $19.13) for total consideration of $1,035,070.

 

During the six months period ended February 28, 2021, the Company paid in full the lease liability related with the computer software that was previously included in the right-of-use assets. As a result, the Company transferred the asset to intangible assets at its net book value.

 

9.Credit facility

 

The Company has an authorized line of credit of $250,000 and $100,000 letter of guarantee facility, renewable annually, bearing interest at prime rate plus 1%, secured by a first ranking movable hypothec of $750,000 on all assets, as well as a personal guarantee of $250,000 from the shareholders.

 

- 14 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

10.Trade payable

 

   As at
February 28,
2021
   As at
August 31,
2020
 
   $   $ 
Trade payable   446,900    590,495 
Government remittances   95,997    7,706 
Salaries and vacation payable   189,256    41,636 
    732,153    639,837 

 

11.Contract liabilities

 

   As at
February 28,
2021
   As at
August 31,
2020
 
   $   $ 
Opening balance   20,443    180,072 
Payments received in advance   249,072    516,820 
Transferred to revenues   (40,111)   (676,449)
Closing balance   229,404    20,443 

 

12.Lease liabilities

 

   $ 
Balance at August 31, 2019   - 
Impact of adoption of IFRS 16   757,553 
Additions   26,424 
Repayment   (130,130)
Negative variable lease payments   (26,003)
Interest on lease liabilities   45,144 
Balance at August 31, 2020   672,988 
Additions   18,776 
Repayment   (79,511)
Interest on lease liabilities   20,379 
Lease termination   (6,394)
Balance at February 28, 2021   626,238 
Current   125,042 
Noncurrent   501,196 

 

- 15 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

12.Lease liabilities (cont’d)

 

The lease liabilities have a weighted average interest rate of 5.3% (2020 – 5.4%).

 

The minimum annual payments of the Company’s leases are approximately as follows:

 

   $ 
Less than one year   160,196 
One year to five years   566,469 
    726,665 

 

- 16 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

13.Related party transactions

 

Company controlled by the majority shareholder
California Electric Boat Company Inc.

 

Companies related through common ownership
Electric Boat Rental Ltd.
7858078 Canada Inc
Hurricane Corporate Services Ltd.

 

Company jointly controlled by the majority shareholder
9335-1427 Quebec Inc.

 

Ultimate founder shareholders and their individually controlled entities
Alexandre Mongeon
Patrick Bobby
Robert Ghetti
Immobilier R. Ghetti Inc.
Société de Placement Robert Ghetti Inc.

 

Founder shareholders
Gestion Toyma Inc.
Entreprises Claude Beaulac Inc. (former shareholder)
Gestion Moka Inc. (former shareholder)

 

The following table summarizes the Company’s related party transactions for the year:

 

   Three months ended   Six months ended 
   February 28,
2021
   February 29,
2020
   February 28,
2021
   February 29,
2020
 
    $    $    $    $ 
Revenues                    
   Sale of boats                    
       Electric Boat Rental Ltd.   43,000    -    43,000    - 
   Sales of parts and boat maintenance                    
       Electric Boat Rental Ltd.   16,000    23,746    29,000    66,077 
Expenses                    
   Cost of sales                    
       Electric Boat Rental Ltd.   12,000    -    17,000    - 

 

The Company leases its Boisbriand premises from California Electric Boat Company Inc. (note 6).

 

- 17 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

13.Related party transactions (cont’d)

 

At the end of the period, the amounts due to and from related parties are as follows:

 

   As at
February 28,
2021
   As at
August 31,
2020
 
   $   $ 
Share subscriptions receivable from shareholders or indirect shareholders          
9335-1427 Quebec Inc.   25,000    - 
Alexandre Mongeon   14,200    - 
    39,200    - 
Due to shareholders and included in salaries and vacation payable          
Alexandre Mongeon   75,000    3,000 
Patrick Bobby   75,740    2,400 
Robert Ghetti   20,390    - 
Hurricane Corporate Services Ltd.   47,775    - 
    218,905    5,400 
Current advances from shareholders or indirect shareholders          
9335-1427 Quebec Inc.   -    104,931 
Alexandre Mongeon   -    141,972 
Patrick Bobby   -    139,473 
Robert Ghetti   -    64,750 
Immobilier R. Ghetti Inc.   -    16,487 
Société de Placement Robert Ghetti Inc.   -    279,376 
Gestion Toyma Inc.   -    151,500 
    -    898,489 

 

Advances to and from related parties are non-interest bearing and have no specified terms of repayment. On December 22, 2020, the holders of the advances from Shareholders and indirect shareholders and the Company agreed that the advances shall be converted to Voting Common Shares of the Company at a conversion price equal to the Voting Common Share offering price in the Initial Public Offering (note 14).

 

14.Capital stock

 

Authorized –
Voting Common Shares, voting and participating

 

    As at
February 28,
2021
   As at
August 31,
2020
 
    $   $ 
Issued -            
8,040,338 (August 31, 2020 – 4,585,001) Voting Common Shares    39,360,750    2,497,813 

 

- 18 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

14.Capital stock (cont’d)

 

Subscription and issuance of Class A common shares, share exchange and share consolidation

 

On September 3, 2020, the Board of Directors authorized the consolidation of all the issued and outstanding Voting Common Shares on the basis on 1 post -consolidation Voting Common Shares for every 3.7 pre-consolidation Voting Common Shares. The impact of this adjustment has been reflected in the Company’s share capital and loss per share for all periods presented.

 

Subscription and issuance of Voting Common Shares

 

On January 20, 2020, the Board of Directors authorized the issuance of 76,577 Voting Common Shares for total consideration of $212,500.

 

On March 4, 2020, the Board of Directors authorized the issuance of 36,036 Voting Common Shares for total consideration of $100,000.

 

On March 5, 2020, the Board of Directors authorized the issuance of 86,486 Voting Common Shares, for total consideration of $320,000.

 

On April 10, 2020, the Board of Directors authorized the issuance of 540,540 Voting Common Shares to a third party in exchange for marketing services to be provided at a later date. Subsequently, on July 6, 2020, the contract and the related shares were cancelled, and no services were provided to the Company.

 

On April 10, 2020, the Board of Directors authorized the issuance of 31,982 Voting Common Shares, for services provided to the Company. The services were valued at $118,333 of which $91,800 is in connection with transaction costs directly attributable to the issuance of Voting Common Shares and $26,533 is included in professional fees.

 

In July 2020, the Board of Directors authorized the issuance of 357,973 Voting Common Shares, for total consideration of $1,324,500.

 

In addition, the Board of Directors authorized the issuance of 39,189 Voting Common Shares in connection with transaction costs amounting to $145,000 directly attributable to the issuance of Voting Common Shares.

 

The Company signed an agreement with the Chief Financial Officer (“CFO”) of the Company to grant a company controlled by the CFO Voting Common Shares in exchange for services rendered by the CFO. The CFO will receive 41,178 Voting Common Shares of the Company for every $500,000 tranche of qualified equity financing in which he directly assisted to raise up to a maximum of 205,795 Voting Common Shares if $2,500,000 is raised.

 

In July 2020, the Board of Directors authorized the issuance of 205,795 Voting Common Shares to a company controlled by the CFO of the Company in connection with the share-based compensation agreement. The Company has recorded a share-based payments expense in the amount of $572,110 as a result of the issuance of the Voting Common Shares.

 

In August 2020, the Board of Directors authorized the issuance of 6,757 Voting Common Shares for total consideration of $25,000.

 

On September 2, 2020, the Board of Directors authorized the issuance of 547,297 Voting Common shares, for a total consideration of $2,025,000.

 

- 19 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

14.Capital stock (cont’d)

 

Subscription and issuance of Voting Common Shares (cont’d)

 

On September 18, 2020, the Board of Directors authorized the issuance of 45,351 Voting Common Shares, for services provided to the Company. The services were valued at $167,799 of which $58,730 is in connection with transaction costs directly attributable to the issuance of Voting Common Shares and $109,069 is included in professional fees.

 

On November 27, 2020, the Company completed its initial public offering (the “Offering”) of an aggregate of 2,760,000 common shares of the Company at a price of U.S.$10.00 ($13.22) per share for proceeds of U.S.$25,287,624 ($33,430,239) net of a U.S.$1,932,000 ($2,554,104) cash commission paid to the underwriter and professional fees in connection with the Offering amounting to U.S.$380,376 ($502,857). Also netted against the proceeds from the Offering are professional fees amounting to $271,726 that were previously recorded in prepaid expenses.

 

On December 22, 2020, the Board of Directors authorized the issuance of 69,650 Voting Common Shares, being the conversion of the advances from related parties of $898,489 (note 13).

 

On December 22, 2020 the Board of Directors authorized the issuance of 3,039 Voting Common Shares for a total consideration of $39,200 which remains receivable on February 28, 2021 and is presented in the advances to related parties (note 13).

 

On February 16, 2021, the Company issued 30,000 Voting Common Shares at a price of U.S. $15.07 (approximately $19.13) as part of the consideration paid for the acquisition of intangible assets (note 8).

 

15.Share-based payments

 

Description of the plan

 

The Company has a fixed option plan. The Company’s stock option plan is administered by the Board of Directors. Under the plan, the Company’s Board of Directors may grant stock options to employees, advisors and consultants, and designates the number of options and the share price pursuant to the new options, subject to applicable regulations. The options, when granted, will have an exercise price of no less than the estimated fair value of shares at the date of grant.

 

Stock options

 

On multiple grant dates, the Company granted a total of 1,157,026 stock options at exercise prices varying between $2.78 and $16.53 per share to directors, officers, employees and consultants of the Company. The stock options will expire 5 to 10 years from their respective grant dates.

 

The Company recognizes share-based payments expense for option grants based on the fair value at the date of grant using the Black-Scholes valuation model. The share-based payments expense recognized for the three months period and the six months period ended February 28, 2021 amount to $3,015,283 and $3,401,530, respectively (February 29, 2020 – $Nil and $Nil). The table below lists the assumptions used to determine the fair value of these option grants. Volatility is based on public companies with characteristics similar to the Company.

 

- 20 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

15.Share-based payments (cont’d)

 

Stock options (cont’d)

 

Grant date  Exercise price
$
  Market price
$
  Expected
volatility %
  Risk-free
interest rate %
  Expected life
(years)
 
May 27, 2020   3.70   3.70   84   0.4   5 
May 27, 2020   2.78   3.70   84   0.4   5 
October 23, 2020   3.70   3.70   97   0.4   5 
November 24, 2020   16.53   13.22   101   0.5   10 
February 23, 2021   15.76   15.24   103   0.7   5 

 

The following tables summarize information regarding the option grants outstanding as at February 28, 2021:

 

   Number of
options
  Weighted average
exercise price
$
 
Balance as at August 31, 2019   -   - 
Granted   516,216   3.41 
Balance as at August 31, 2020   516,216   3.41 
Granted   640,810   16.09 
Forfeited   (5,405)  3.70 
Balance as at February 28, 2021   1,151,621   10.46 

  

Exercise price
$
   Number of options
outstanding
   Weighted average
grant date fair value
$
   Weighted average
remaining contractual
life (years)
   Exercisable
options
 
2.78    162,162    2.59    4.25    162,162 
3.70    348,649    2.42    4.25    226,013 
3.70    10,810    2.69    4.50    - 
16.53    440,000    11.64    9.50    110,000 
15.76    190,000    11.45    10    - 

 

16.Revenues

 

   Three months ended   Six months ended 
   February 28,
2021
   February 29,
2020
   February 28,
2021
   February 29,
2020
 
    $    $    $    $ 
Sale of boats   171,531    349,479    413,212    353,148 
Sales of parts and boat maintenance   18,355    33,711    46,738    83,045 
Other   -    -    3,772    - 
    189,886    383,190    463,722    436,193 

 

- 21 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

17.Remuneration of directors and key management of the Company

 

   Three months ended   Six months ended 
   February 28,
2021
   February 29,
2020
   February 28,
2021
   February 29,
2020
 
    $    $    $    $ 
Wages   356,000    55,000    451,000    109,000 
Share-based payments – Stock options   2,927,000    -    3,133,000    - 
    3,283,000    55,000    3,584,000    109,000 

 

18.Warrants

 

On November 23, 2020, the Company granted the underwriter the option to purchase 151,800 Voting Common Shares of the Company for a period of five years from the date of the initial public offering at an exercise price of U.S. $12.50 ($16.53).

 

Grant date  Exercise price
$
   Number of
warrants
outstanding
   Weighted average
remaining contractual
life (years)
 
November 23, 2020   16.53    151,800    4.75 

 

19.Fair value measurement and hierarchy

 

The fair value measurement of the Company’s financial and non-financial assets and liabilities utilizes market observable inputs and data as far as possible. Inputs used in determining fair value measurements are categorized into different levels based on how observable the inputs used in the valuation technique utilized are (the ‘fair value hierarchy’):

 

-Level 1: Quoted prices in active markets for identical items (unadjusted);

 

-Level 2: Observable direct or indirect inputs other than Level 1 inputs; and

 

-Level 3: Unobservable inputs (i.e., not derived from market data).

 

The classification of an item into the above levels is based on the lowest level of the inputs used that has a significant effect on the fair value measurement of the item. Transfers of items between levels are recognized in the period they occur.

 

The carrying amount of trade and other receivables, advances to related parties, trade and other payables and advances from related parties are assumed to approximate their fair value due to their short-term nature.

 

The fair value of financial liabilities is estimated by discounting the remaining contractual maturities at the current market interest rate that is available for similar financial liabilities.

 

- 22 -

 

 

Vision Marine Technologies Inc.
Notes to Condensed Interim Financial Statements
(Unaudited)

 

20.Additional cash flows information

 

Financing and investing activities not involving cash: 

Six months
ended
February 28,
2021

$

  

Six months
ended
February 29,
2020

$

 
Advances from related parties converted to shares   898,489    - 
Unpaid share subscription   39,200      
Right-of-use assets transferred to intangibles, net of accumulated depreciation   5,981    - 
Additions to right-of-use assets   18,776    9,596 
Shares issued as consideration for the acquisition of intangible assets (note 8)   573,936    - 
Transaction costs for share issuance transferred from prepaids   213,019    - 

 

- 23 -