Exhibit 99.1
BYND CANNASOFT ENTERPRISES INC.
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THREE MONTHS ENDED MARCH 31, 2023
(EXPRESSED IN CANADIAN DOLLARS)
(UNAUDITED)
-1- |
NOTICE TO READER
Under National Instrument 51-102, Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of the interim financial statements, they must be accompanied by a notice indicating that the condensed consolidated interim financial statements have not been reviewed by an auditor.
The accompanying unaudited condensed consolidated interim financial statements of the Company have been prepared by and are the responsibility of the Company’s management.
The Company’s independent auditors have not audited, reviewed or otherwise attempted to verify the accuracy or completeness of these condensed consolidated interim financial statements. Readers are cautioned that these statements may not be appropriate for their intended purposes.
May 15, 2023
-2- |
BYND CANNASOFT ENTERPRISES INC.
Consolidated Interim Statements of the Financial Position
(Expressed in Canadian dollars)
(Unaudited)
As at | Notes | March 31, 2023 | December 31, 2022 | |||||||||
Assets | ||||||||||||
Cash | $ | $ | ||||||||||
Amounts receivable | 4 | |||||||||||
Prepaid expenses | ||||||||||||
Total Current Assets | ||||||||||||
Intangible assets | 5 | |||||||||||
Property and equipment | 6 | |||||||||||
Total Assets | $ | $ | ||||||||||
Liabilities and Shareholders’ Equity | ||||||||||||
Liabilities | ||||||||||||
Trade payables and accrued liabilities | 7 | $ | $ | |||||||||
Deferred revenue | 12 | |||||||||||
Long term loan – current portion | 9 | |||||||||||
Total Current Liabilities | ||||||||||||
Long term loan | 9 | |||||||||||
Liabilities for employee benefits | 10 | |||||||||||
Total Liabilities | $ | $ | ||||||||||
Shareholders’ equity | ||||||||||||
Share capital | 11 | $ | $ | |||||||||
Share purchase warrants reserve | ||||||||||||
Shares to be issued | ||||||||||||
Share-based payment reserve | ||||||||||||
Translation differences reserve | ||||||||||||
Capital reserve for re-measurement of defined benefit plan | 10 | |||||||||||
Deficit | ( | ) | ( | ) | ||||||||
Total equity | $ | $ | ||||||||||
Total Liabilities and Shareholders’ Equity | $ | $ |
Nature of operations and going concern (Note 1)
These condensed consolidated interim financial statements were approved for issue by the Board of Directors on May 15, 2023 and signed on its behalf by:
“Yftah Ben Yaackov” | “Gabi Kabazo” | |
Director | Director |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
-3- |
BYND CANNASOFT ENTERPRISES INC.
Consolidated Interim Statements of Income (Loss) and Comprehensive Income (Loss)
(Expressed in Canadian dollars)
(Unaudited)
For the three months ended | Notes | March 31, 2023 | March 31, 2022 | |||||||||
Revenue | 12 | $ | $ | |||||||||
Cost of revenue | 13 | ( | ) | ( | ) | |||||||
Gross profit | ||||||||||||
Consulting and marketing | ||||||||||||
Depreciation | 6 | |||||||||||
Share-based compensation | ||||||||||||
General and administrative expenses | ||||||||||||
Professional fees | ||||||||||||
Income (loss) before other income (loss) | $ | ( | ) | $ | ( | ) | ||||||
Other income (loss) | ||||||||||||
Foreign exchange loss | ( | ) | ( | ) | ||||||||
Finance expenses, net | ( | ) | ( | ) | ||||||||
( | ) | ( | ) | |||||||||
Loss before tax | $ | ( | ) | $ | ( | ) | ||||||
Tax recovery (expense) | ( | ) | ||||||||||
Loss for the period | $ | ( | ) | $ | ( | ) | ||||||
Other comprehensive income (loss) | ||||||||||||
Items that may be reclassified to profit or loss | ||||||||||||
Exchange differences on translation of foreign operations | $ | ( | ) | $ | ( | ) | ||||||
Remeasurement of a defined benefit plan, net | ||||||||||||
Other comprehensive income (loss) for the period | $ | ( | ) | $ | ( | ) | ||||||
Total comprehensive loss | $ | ( | ) | $ | ( | ) | ||||||
loss per share – basic and diluted | $ | (0.02) | $ | (0.01) | ||||||||
Weighted average shares outstanding – basic and diluted |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
-4- |
BYND CANNASOFT ENTERPRISES INC.
Consolidated Interim Statements of Changes in Shareholders’ Equity
(Expressed in Canadian dollars)
(Unaudited)
Number of shares | Share capital | Shares to be issued | Share purchase warrants reserve | Translation differences reserve | Share-based payment reserve | Capital reserve for re-measurement of defined benefit plan | Retained earnings (Deficiency) | Total | ||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Balance, January 1, 2022 | ( | ) | ||||||||||||||||||||||||||||||||||
Proceeds for shares issued | ( | ) | ||||||||||||||||||||||||||||||||||
Share-based payments | - | |||||||||||||||||||||||||||||||||||
Loss for the period | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||
Other comprehensive loss for the period | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||
Balance at March 31, 2022 | ( | ) | ||||||||||||||||||||||||||||||||||
Balance at January 1, 2023 | ( | ) | ||||||||||||||||||||||||||||||||||
Loss for the period | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||
Shares issued for services | ( | ) | ||||||||||||||||||||||||||||||||||
Share-based payments | - | |||||||||||||||||||||||||||||||||||
Shares to be issued for services | - | |||||||||||||||||||||||||||||||||||
Other comprehensive loss for the period | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||
Balance at March 31, 2023 | ( | ) |
The accompanying notes are an integral part of these condensed consolidated financial statements.
-5- |
BYND CANNASOFT ENTERPRISES INC.
Consolidated Interim Statements of Cash Flows
For the three months ended March 31, 2023 and 2022
(Expressed in Canadian dollars)
(Unaudited)
As at | March 31, 2023 | March 31, 2022 | ||||||
Operating activities: | ||||||||
Loss for the period | $ | ( | ) | $ | ( | ) | ||
Non-working capital adjustments: | ||||||||
Finance expense | ||||||||
Share-based compensation | ||||||||
Depreciation | ||||||||
Shares issued for services | ||||||||
Unrealized foreign exchange loss | ||||||||
Working capital adjustments: | ||||||||
Change in amount receivables | ( | ) | ||||||
Change in trade payables and accrued liabilities | ( | ) | ||||||
Change in deferred revenue | ( | ) | ( | ) | ||||
Change in prepaid expenses | ||||||||
Change in benefits to employees | ( | ) | ( | ) | ||||
Net cash provided by (used in) operating activities | ( | ) | ||||||
Investing activities: | ||||||||
Purchase of property and equipment | ( | ) | ( | ) | ||||
Disposal of property and equipment | ||||||||
Investment in intangible assets | ( | ) | ( | ) | ||||
Net cash used in investing activities | ( | ) | ( | ) | ||||
Financing activities: | ||||||||
Proceeds from private placements | ||||||||
Proceeds (repayment of) from long term loan | ( | ) | ( | ) | ||||
Net cash provided by (used in) financing activities | ( | ) | ||||||
Net Decrease in cash | $ | ( | ) | $ | ( | ) | ||
Effect of foreign exchange rate changes | ( | ) | ( | ) | ||||
Cash at beginning of period | ||||||||
Cash at end of period | $ | $ |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
-6- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 1 – NATURE OF OPERATIONS AND GOING CONCERN
BYND Cannasoft Enterprises Inc. (the “Company” or “BYND Cannasoft”) is a Canadian company which was amalgamated under the Business Corporations Act (British Columbia) on March 29, 2021. The Company’s registered address is 2264 East 11th Avenue, Vancouver, Canada.
The Company currently operates only in Israel and through its subsidiaries (i) develops, markets and sells a proprietary client relationship management software known as “Benefit CRM” and its new Cannabis CRM platform, and (ii) manages the construction, licensing and operation of a cannabis farm and indoor cannabis growing facility
On March 29, 2021, the Company completed the business combination transactions with BYND – Beyond Solutions Ltd. (“BYND”) (note 3). As a result of the business combination transactions, BYND became a wholly owned subsidiary of the Company. This transaction is accounted for as a reverse asset acquisition of the Company by BYND (“RTO”) (note 3).
On September 22, 2022, the Company and the former shareholder of Zigi Carmel Initiatives and Investments Ltd. (“ZC”) entered into a share exchange agreement, whereby the Company would acquire % ownership interest in ZC from the former shareholder in exchange for common shares of the Company. The share exchange agreement was executed and fully completed on September 22, 2022
Covid-19
On January 30, 2020, the World Health Organization declared the outbreak of the coronavirus disease (Covid-19) a “Public Health Emergency of International Concern.” On March 11, 2020, the World Health Organization characterized the outbreak as a “pandemic”. The significant outbreak of Covid-19 has resulted in a widespread health crisis that is adversely affecting the economies and financial markets worldwide, including the businesses which we operate. Furthermore, restrictions on travel and the limited ability to have meetings with personnel, vendors and services providers are expected to have an adverse effect on the Company’s businesses. The extent to which Covid-19 impacts the Company’s businesses will depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of Covid-19 and the actions to contain Covid-19 or treat its impact, among others. If the disruptions posed by Covid-19 or other matters of global concern continue for an extensive period of time, the Company’s operations may be materially adversely affected.
The Covid-19 pandemic, including the recent Omicron variant, has also caused, and is likely to continue to cause, severe economic, market and other disruptions worldwide. We cannot predict whether conditions in the global financial markets will continue to deteriorate as a result of the pandemic, or that access to capital and other sources of funding will not become constrained, which could adversely affect the availability and terms of any future financings the Company may wish to undertake.
These condensed interim consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. These financial statements do not reflect the adjustments to the carrying values of assets and liabilities, the reported revenues and expenses, and the statement of financial position classifications used, that would be necessary if the Company were unable to realize its assets and settle its liabilities as a going concern in the normal course of operations. Such adjustments could be material.
-7- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS
a. Basis of presentation and statement of compliance
These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Issues Committee (“IFRIC”) applicable to the preparation of interim financial statements, including International Accounting Standard (“IAS”) 34 Interim Financial Reporting.
The notes presented in these condensed consolidated interim financial statements include only significant events and transactions occurring since the Company’s last fiscal year end and they do not include all of the information required in the Company’s most recent annual consolidated financial statements. Except as noted below, these condensed consolidated interim financial statements follow the same accounting policies and methods of application as the Company’s annual financial statements and should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2022, which were prepared in accordance with IFRS as issued by IASB. There have been no significant changes in judgement or estimates from those disclosed in the consolidated financial statements for the year ended December 31, 2022.
b. Basis of Consolidation
The condensed consolidated interim financial statements incorporate the financial statements of the Company and of its wholly owned subsidiaries, BYND, Zigi Carmel and B.Y.B.Y.. B.Y.B.Y is owned directly through BYND and 24% of the shares of B.Y.B.Y. are held by a related party in trust for the Company for the purpose to comply with Israeli Cannabis Laws regarding the ownership of medical cannabis license rights.
A subsidiary is an entity over which the Company has control, directly or indirectly, where control is defined as the power to govern the financial and operating policies of an enterprise so as to obtain benefits from its activities. A subsidiary is consolidated from the date upon which control is acquired by the Company and all intercompany transactions and balances have been eliminated on consolidation.
c. Basis of Measurement
The condensed consolidated interim financial statements were prepared based on the historical costs, except for financial instruments classified as fair value through profit and loss (“FVTPL”) and assets or liabilities for employee benefits, which are stated at their fair value. In addition, these financial statements have been prepared using the accrual basis of accounting, except for cash flow information.
d. Currency of Operation and Currency of Presentation
The condensed consolidated interim financial statements are presented in Canadian dollars. The functional currency of the Company is Canadian dollars, and the functional currency of its subsidiaries is the New Israeli Shekel (“NIS”). NIS represents the main economic environment in which the subsidiaries operate.
-8- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued)
e. Significant estimates and assumptions
The preparation of these condensed consolidated interim financial statements in accordance with IFRS requires the Company to use judgment in applying its accounting policies and make estimates and assumptions about reported amounts at the date of the financial statements and in the future. The Company’s management reviews these estimates and underlying assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted for prospectively in the period in which the estimates are revised.
Income taxes
Provisions for income taxes are made using the best estimate of the amount expected to be paid based on a qualitative assessment of all relevant factors. The Company reviews the adequacy of these income tax provisions at the end of each reporting period. However, it is possible that at some future date an additional liability could result from audits by tax authorities. Where the final outcome of these tax-related matters is different from the amounts that were initially recorded, such differences will affect the tax provisions in the period in which such determination is made. Deferred tax assets are recognized when it is determined that the company is likely to recognize their recovery from the generation of taxable income.
Useful lives of property and equipment
Estimates of the useful lives of property and equipment are based on the period over which the assets are expected to be available for use. The estimated useful lives are reviewed annually and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence, and legal or other limits on the use of the relevant assets. In addition, the estimation of the useful lives of the relevant assets may be based on internal technical evaluation and experience with similar assets. It is possible, however, that future results of operations could be materially affected by changes in the estimates brought about by changes in the factors mentioned above. The amounts and timing of recorded expenses for any period would be affected by changes in these factors and circumstances. A reduction in the estimated useful lives of the equipment would increase the recorded expenses and decrease the non-current assets.
Convertible debentures
The identification of convertible note components is based on interpretations of the substance of the contractual arrangement and therefore requires judgement from management. The separation of the components affects the initial recognition of the convertible debenture at issuance and the subsequent recognition of interest on the liability component. The determination of the fair value of the liability is also based on a number of assumptions, including contractual future cash flows, discount rates and the presence of any derivative financial instruments.
-9- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENT (continued)
e. Significant estimates and assumptions (continued)
Other Significant Judgments
The preparation of financial statements in accordance with IFRS requires the Company to make judgments, apart from those involving estimates, in applying accounting policies. The most significant judgments in applying the Company’s financial statements include:
● | the assessment of the Company’s ability to continue as a going concern and whether there are events or conditions that may give rise to significant uncertainty; | |
● | the classification of financial instruments; | |
● | the assessment of revenue recognition using the five-step approach under IFRS 15 and the collectability of amounts receivable; and | |
● | the determination of the functional currency of the company. |
NOTE 3 – ACQUISITIONS
Acquisition of Zigi Carmel
On September 22, 2022, the Company and the former shareholder of Zigi Carmel Initiatives and Investments Ltd. (“ZC”) entered into a share exchange agreement, whereby the Company would acquire % ownership interest in ZC from the former shareholder in exchange for common shares of BYND. The share exchange agreement was executed and fully completed on September 22, 2022.
The acquisition of ZC has been accounted for as asset acquisition according to IFRS 2 Share-based Payment as the acquired assets and liabilities do not constitute a business under IFRS 3 Business Combinations. The transaction price of the acquisition was measured according to the fair value of the common shares given in consideration for the assets and liabilities assumed from the acquisition, with equity increased by the corresponding amount equal to the total fair value of the common shares given. As a result, the acquisition was recorded with the consideration as detailed in the table below:
Consideration transferred: | $ | |||
Value allocated to shares issued ( shares at $ per share) | ||||
Fair value of assets and liabilities acquired: | ||||
Investments | ||||
Intangible asset – patents pending | | |||
Shareholder loan | ( | ) | ||
The intangible asset acquired in the acquisition of ZC is attributed to 2 patents pending for a therapeutic device (the “EZ-G” device) owned by ZC. The company has determined that the patents pending shall not be amortized until they are approved and then will be amortized over the course of their life.
-10- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 3 – ACQUISITIONS (continued)
Acquisition of B.Y.B.Y.
On
October 1, 2020, BYND and the former shareholders of B.Y.B.Y. entered into a share exchange agreement, whereby BYND would acquire
The acquisition of B.Y.B.Y. has been accounted for as asset acquisition according to IFRS 2 Share-based Payment as the acquired assets and liabilities do not constitute a business under IFRS 3 Business Combinations. The fair value of the common shares given in consideration were not readily determinable, the transaction price of the acquisition was measured by the fair value of the assets and liabilities assumed from the acquisition, with equity increased by the corresponding amount equal to the total fair value of the assets and liabilities assumed. As a result, the acquisition was recorded with the consideration as detailed in the table below:
Consideration transferred: | $ | |||
Value allocated to shares issued | ||||
Fair value of assets and liabilities acquired: | ||||
Amount receivable | ||||
Intangible asset | | |||
Trade payable and other liabilities | ( | ) | ||
The intangible asset acquired in the acquisition of B.Y.B.Y. is attributed to the primary growing license for medical cannabis in Israel held by B.Y.B.Y.. The company has determined that the license shall not be amortized, but rather will be tested for impairment at least annually or when there are any further indicators of impairment.
Reverse Takeover of BYND Cannasoft
On December 16, 2019, BYND entered into a Business Combination Agreement (“BCA”) with 1232986 B.C. Ltd. (“NumberCo”), Lincoln Acquisitions Corp. (“Lincoln”) and the shareholders of BYND. Pursuant to the terms of the BCA: (i) Lincoln and NumberCo would amalgamate to form a new company to be named “BYND Cannasoft Enterprises Inc.” (the “Company” or “BYND Cannasoft”), and (ii) the Company would acquire all of the issued and outstanding shares of BYND from its shareholders in exchange for a pro rated number of shares of BYND Cannasoft (the “Share Exchange Transaction” and together with the Amalgamation Transaction, the “Business Combination Transactions”).
-11- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 3 – ACQUISITIONS (continued)
Reverse Takeover of BYND Cannasoft (continued)
On March 29, 2021, the Company issued an aggregate of of the Share Exchange, BYND became a wholly-owned subsidiary of the Company, and the Company continued to carry out the business operations of BYND. common shares to BYND shareholders in consideration for all the shares issued and outstanding of BYND. Upon completion
As a result of the Share Exchange, BYND is deemed to be the acquirer for accounting purposes (“Reverse Takeover”) and therefore its assets, liabilities and operations are included in the consolidated interim financial statements at their historical carrying value, with the operations of the Company being included from March 29, 2021, the closing date of the Reverse Takeover, and onwards.
At the time of the reverse takeover, the Company did not constitute a business as defined under IFRS 3 Business Combination; therefore, the Reverse Takeover of the Company by BYND is accounted for under IFRS 2 Share-based Payments. The transaction price of the acquisition was measured by reference to the fair value of the shares issued in the acquisition because the fair value of the listing service BYND received could not be reliably measured. As a result, the consideration was first allocated to the identifiable assets and liabilities based on their fair values, and the difference between the consideration given to acquire the Company and the fair values of the identifiable assets and liabilities acquired by BYND is recorded as a listing expense to profit and loss. The fair value of the consideration issued to acquire the Company is as follows:
Consideration transferred: | $ | |||
Fair value of shares retained by former BYND Cannasoft shareholders ( shares at $ per share) | ||||
Forgiveness of BYND debt | ( | ) | ||
Total consideration transferred | ||||
Fair value of identifiable assets and liabilities acquired: | ||||
Cash | ||||
Amount receivable | ||||
Trade payable and other liabilities | ( | ) | ||
Total net assets acquired | ||||
Listing expense |
NOTE 4 – AMOUNTS RECEIVABLES
March 31, 2023 | December 31, 2022 | |||||||
Trades receivable | $ | $ | ||||||
Income tax advances | ||||||||
Due from shareholders | ||||||||
$ | $ |
-12- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 5 – INTANGIBLE ASSETS
The Company’s intangible assets relate to the proprietary Cannabis CRM software the Company is Developing, Patents pending for the EZ-G device (Note 3) as well as the primary growing license for medical cannabis in Israel (Note 3). The Additions for the Software include cost of wages of the software developers for the time they spend on developing the Cannabis CRM software.
The
additions for the Patents include the fair value attributed to the Patents upon the acquisition of ZC as well as transaction and other
costs in the amount of $
Software | License | Patents | Total | |||||||||||||
Cost | ||||||||||||||||
Balance, December 31, 2021 | $ | $ | $ | $ | ||||||||||||
Additions | ||||||||||||||||
Translation differences | ( | ) | ( | ) | ||||||||||||
Balance, December 31, 2022 | ||||||||||||||||
Additions | ||||||||||||||||
Translation differences | ( | ) | ( | ) | ||||||||||||
Balance, March 31, 2023 | $ | $ | $ | |||||||||||||
Accumulated depreciation | ||||||||||||||||
Balance, December 31, 2021 | $ | $ | $ | |||||||||||||
Depreciation | ||||||||||||||||
Balance, December 31, 2022 | ||||||||||||||||
Depreciation | ||||||||||||||||
Balance, March 31, 2023 | $ | $ | $ | |||||||||||||
Net book value | ||||||||||||||||
At December 31, 2022 | $ | $ | $ | |||||||||||||
At March 31, 2023 | $ | $ | $ |
-13- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 6 – PROPERTY AND EQUIPMENT
Computers & Equipment | Vehicles | Furniture & Equipment | Capital Work In Progress | Total | ||||||||||||||||
Cost | ||||||||||||||||||||
Balance, January 1, 2022 | $ | $ | $ | $ | $ | |||||||||||||||
Additions | ||||||||||||||||||||
Disposals | ( | ) | ( | ) | ||||||||||||||||
Translation differences | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||
Balance, December 31, 2022 | ||||||||||||||||||||
Additions | ||||||||||||||||||||
Disposals | ||||||||||||||||||||
Translation differences | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||
Balance, March 31, 2023 | $ | $ | $ | $ | $ | |||||||||||||||
Accumulated depreciation | ||||||||||||||||||||
Balance as of January 1, 2022 | $ | $ | $ | $ | ||||||||||||||||
Depreciation | ||||||||||||||||||||
Translation differences | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
Balance, December 31, 2022 | ||||||||||||||||||||
Depreciation | ||||||||||||||||||||
Translation differences | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
Balance, March 31, 2023 | $ | $ | $ | $ | ||||||||||||||||
Net book value | ||||||||||||||||||||
At December 31, 2022 | $ | $ | $ | $ | $ | |||||||||||||||
At March 31, 2023 | $ | $ | $ | $ | $ |
During
the three months ended March 31, 2023, depreciation of $
As at March 31, 2023 and December 31, 2022 the Company’s Capital work in progress relates to the ongoing investment in the future medical cannabis cultivation facility in Moshav Kochav Michael, Israel which includes permits, design, software development and IT infrastructure.
The Company considered indicators of impairment at December 31, 2022 and 2021. The Company did not record any impairment loss during the years ended December 31, 2022 and 2021.
-14- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 7 – TRADE PAYABLES AND ACCRUED LIABILITIES
March 31, 2023 | December 31, 2022 | |||||||
Trades payable | $ | $ | ||||||
Due to related parties | ||||||||
VAT, income and dividend taxes payable | ||||||||
Salaries payable | ||||||||
$ | $ |
NOTE 8– RELATED PARTY TRANSACTIONS BALANCES
Key management personnel include those persons having authority and responsibility for planning, directing and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of members of the Company’s Board of Directors and corporate officers. The remuneration of directors and key management personnel, not including normal employee compensation, made during the three months ended March 31, 2023 and the three months ended March 31, 2022 is set out below:
March 31, 2023 | March 31, 2022 | |||||||
salary (cost of sales) | ||||||||
consulting (capital work in progress) | ||||||||
consulting (professional fees) | ||||||||
salary (general and administrative expenses) | ||||||||
$ | $ |
As
at March 31, 2023, $
As
at March 31, 2023, $
NOTE 9 – LONG TERM LOAN
During
the year ended December 31, 2020, the Company secured a term loan with a principal amount of $
-15- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 9 – LONG TERM LOAN (continued)
The activities of the long term loan during the three month ended March 31, 2023 are as follows:
March 31, 2023 | December 31, 2022 | |||||||
Balance, opening | $ | $ | ||||||
Repayments | ( | ) | ( | ) | ||||
Interest expense, accrued | ||||||||
Translation difference | ( | ) | ( | ) | ||||
Balance, ending | ||||||||
Less: | ||||||||
Long term loan – current portion | ||||||||
Long term loan | $ | $ |
The undiscounted repayments for each of the next three years and in the aggregate are:
Year ended | Amount | |||
December 31, 2023 | $ | |||
December 31, 2024 | ||||
December 31, 2025 | ||||
$ |
NOTE 10 – EMPLOYEE BENEFITS
The severance pay liability constitutes a defined benefit plan and was calculated using actuarial assumptions. In measuring the present value of the defined benefit obligation and the current service costs the projected unit credit method was used.
a. Plan assets (liability)
Information on the Company’s defined benefit pension plans and other defined benefit plans, in aggregate, is summarized as follows:
March 31, 2023 | December 31, 2022 | |||||||
Defined benefit plan liabilities | $ | ( | ) | $ | ( | ) | ||
Less: fair value of plan assets or asset ceiling | ||||||||
$ | ( | ) | $ | ( | ) |
-16- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 10 – EMPLOYEE BENEFITS (continued)
b. Changes in the present value of the defined benefit plan liability
The following are the continuities of the fair value of plan assets and the present value of the defined benefit plan obligations:
March 31, 2023 | December 31, 2022 | |||||||
Balance, opening | $ | ( | ) | $ | ( | ) | ||
Recognized in profit this year: | ||||||||
Interest costs | ( | ) | ( | ) | ||||
Current service cost | ( | ) | ( | ) | ||||
Recognized in other comprehensive profit: | ||||||||
Actuary loss for change of assumptions | ||||||||
Translation differences | ||||||||
Balance, ending | $ | ( | ) | $ | ( | ) |
The actual amount paid may vary from the estimate based on actuarial valuations being completed, investment performance, volatility in discount rates, regulatory requirements and other factors.
c. Major assumptions in determining the defined benefit plan liability
The principal actuarial assumptions used in calculating the Company’s defined benefit plan obligations and net defined benefit plan cost for the year were as follows (expressed as weighted averages):
March 31, 2023 | December 31, 2022 | |||||||
Capitalization rate | % | % | ||||||
Salary growth rate | % | % | ||||||
Retirement rate | % | % |
Authorized
Unlimited number of common shares without par value.
Issued
As at March 31, 2023 common shares were issued and outstanding.
During the three months ended March 31, 2023
On January 3, 2023, the Company issued common shares to two directors following the vesting of RSU’s.
During the three months ended March 31, 2022
On January 13, 2022, the Company completed a non-brokered private placement financing wherein it raised $ through the issuance of common shares at a price of $ per share.
-17- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 11 – SHARE CAPITAL (continued)
Stock options
The Company has a stock option plan to grant incentive stock options to directors, officers, employees and consultants. Under the plan, the aggregate number of common shares that may be subject to option at any one time may not exceed 10% of the issued common shares of the Company as of that date, including options granted prior to the adoption of the plan. The exercise price of these options is not less than the Company’s closing market price on the day prior to the grant of the options less the applicable discount permitted by the CSE. Options granted may not exceed a term of five years.
Number of Options | Weighted Average Exercise Price | |||||||
Outstanding at January 1, 2022 | ||||||||
Granted during the period | ||||||||
Exercised during the period | ( | ) | $ | | ||||
Granted during the period | $ | |||||||
Outstanding at March 31, 2023 and December 31, 2022 | $ | |||||||
Exercisable at December 31, 2022 | $ | |||||||
Exercisable at March 31, 2023 | $ |
Outstanding | Exercisable | |||||||||||||||||
Number of stock options | Weighted average remaining contractual life (years) | Weighted Average Exercise Price | Number of stock options | Weighted Average Exercise Price | ||||||||||||||
$ | | $ | ||||||||||||||||
$ | $ | |||||||||||||||||
$ | $ | |||||||||||||||||
$ | $ | |||||||||||||||||
$ | $ |
During the year ended December 31, 2021, there were stock options granted to the directors and officers of the Company with an exercise price of $ per share. . In addition, stock options were granted to a director of the Company with an exercise price of $ per share and stock options were granted to a director of the Company with an exercise price of $ per share.
-18- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 11 – SHARE CAPITAL (continued)
During the year ended December 31, 2022, there were stock options granted to a director of the Company with an exercise price of $ per share and stock options were exercised to shares.
As at December 31, 2022, of these stock options were vested (March 31, 2023 – ). During the year ended December 31, 2021, the Company recorded $ in share-based payment expense. During the year ended December 31, 2022, the Company recorded $ in share-based payment expense.
During the period ended March 31, 2023, the Company recorded $ in share-based payment expense.
2023 | 2022 | |||||||
Weighted average fair value of options granted | $ | $ | ||||||
Risk-free interest rate | % | |||||||
Estimated life (in years) | ||||||||
Expected volatility | % | |||||||
Expected dividend yield | % |
NOTE 12 – REVENUE AND DEFERRED REVENUE
March 31, 2023 | March 31, 2022 | |||||||
Software development | $ | $ | ||||||
Software license | ||||||||
Software supports | ||||||||
Cloud hosting | ||||||||
Others | ||||||||
$ | $ |
The Company recognized revenues from contracts with customers in accordance with the following timing under IFRS 15:
March 31, 2023 | March 31, 2022 | |||||||
Revenue recognized over time | $ | $ | ||||||
Revenue recognized at a point of time | ||||||||
$ | $ |
-19- |
BYND CANNASOFT ENTERPRISES INC.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2023
(Expressed in Canadian dollars)
(Unaudited)
NOTE 12 – REVENUE AND DEFERRED REVENUE (continued)
Deferred revenue represents contract liabilities for customer payments received related to services yet to be provided subsequent to the reporting date. Significant changes in deferred revenue are as follows:
March 31, 2023 | December 31, 2022 | |||||||
Deferred revenue, beginning | $ | $ | ||||||
Customer payments received attributable to contract liabilities for unearned revenue | ||||||||
Revenue recognized from fulfilling contract liabilities | ||||||||
Deferred revenue, ending | $ | $ |
The
Company derives significant revenues from one customer, which exceeds 10% of total revenues. Revenues earned from that customer were
NOTE 13 – COST OF REVENUE
Cost of revenue incurred are comprised of the following:
March 31, 2023 | March 31, 2022 | |||||||
Salaries and benefits | $ | $ | ||||||
Subcontractors | ||||||||
Software and other | ||||||||
Depreciation | ||||||||
$ | $ |
NOTE 14 – SUBSEQUENT EVENTS
On April 3, 2023, the Company issued common shares to two directors following the vesting of RSU’s.
On April 27, 2023, the Company granted stock options to a director with an exercise price of $ per share.
On April 27, 2023, the Company granted RSU’s to two directors, the RSUs will vest over one year.
-20- |