NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
For the years ended December 31, 2018, 2017, 2016
(in United States dollars, except share numbers and per share
amounts)
NOTE
1: NATURE OF OPERATIONS AND GOING CONCERN
Empower
Clinics Inc. (“Empower” or the “Company”)
was incorporated under the laws of the Province of British Columbia
on April 28, 2015. The Company is a leading owner and operator of
medical cannabis certification clinics and developer of
hemp-derived CBD products in the US, focused on enabling
individuals to improve and protect their health. This business is
conducted through Empower’s wholly-owned Nevada, USA
subsidiary, SMAART Holdings Corp., which in turn owns the following
subsidiaries:
|
i.
|
Empower
Healthcare Corporation (“EHC”) is an Oregon based
company that, through its clinics in Oregon, and Washington State,
provides physician services to patients in those states. EHC
acquired the assets of Presto Quality Care Corporation
(“Presto”) on June 12, 2015 and acquired the operations
of Presto on July 12, 2015.
|
|
ii.
|
SMAART
Inc. is an Oregon based company that does not have an active
business.
|
|
iii.
|
The
Hemp and Cannabis Company (“THCC Oregon”) and The Hemp
and Cannabis Company Access Points Oregon (“THCF Access
Points Oregon”), These are Oregon based companies that do not
have active businesses.
|
|
iv.
|
The
Hemp and Cannabis Company (“THCC Washington”) and The
Hemp and Cannabis Company Access Points Washington (“THCF
Access Points Washington”), are Washington based companies
that do not have active businesses.
|
|
v.
|
CanMed
Solutions Inc., is an Oregon based company that was incorporated on
January 27, 2017. The Company does not have an active
business.
|
The
registered office of the Company is located at Suite 918 1030 West
Georgia Street, Vancouver, British Columbia, Canada, V6C 1G8. The
Company’s U.S. headquarters are at 105 SE 18th Avenue, Portland,
Oregon.
Reverse
takeover
On
April 23, 2018, the Company completed its previously disclosed
reverse takeover transaction (“RTO”) of Adira Energy
Ltd. (note 5). Following the RTO, on April 30, 2018 the Company
listed on the Canadian Securities Exchange (the “CSE”)
under ticker symbol “EPW” then subsequently changed its
ticker symbol on April 10, 2019 to “CBDT”, on the OTC,
part of the OTC Markets Group, under the ticker “EPWCF”
and on the Frankfurt Stock Exchange under the ticker
“8EC”. On closing of the RTO, the Company’s name
was changed from Adira Energy Ltd to Empower Clinics
Inc.
Share
consolidation
On
April 19, 2018, in anticipation of the completion of the RTO, Adira
filed articles of amendment to complete an approved share
consolidation of the Adira’s issued and outstanding common
shares on the basis of 6.726254 pre-consolidated common shares for
one post-consolidated common share. The share consolidation affects
all issued and outstanding common shares, options and warrants. All
information relating to basic and diluted earnings per share,
issued and outstanding common shares (note 14(a)), share options
(note 14(b)) and warrants (note 13), and per share amounts in these
consolidated financial statements have been adjusted
retrospectively to reflect the share consolidation.
Going
concern
At
December 31, 2018, the Company had a working capital deficiency of
$3,070,900 (December 31, 2017 - $5,278,030), has not yet achieved
profitable operations, has accumulated deficit of $9,369,941
(December 31, 2017 - $5,580,023). The Company has limited revenues
and the ability of the Company to ensure continuing operations is
dependent on the Company’s ability to raise sufficient funds
to finance development activities and expand sales. These
circumstances represent a material uncertainty that cast
substantial doubt on the Company’s ability to continue as a
going concern and ultimately the appropriateness of the use of
accounting principles applicable to a going concern. These
consolidated financial statements have been prepared using
accounting principles applicable to a going concern and do not
reflect adjustments, which could be material, to the carrying
values of the assets and liabilities. See note 23 for events after
the reporting period.
NOTE 2: BASIS OF PREPARATION
a)
Statement
of compliance
These
consolidated financial statements of Company have been prepared in
accordance with International Financial Reporting Standards
("IFRS") as issued by the International Accounting Standards Board
(“IASB”) and interpretations issued by the
International Reporting Interpretation Committee
(“IFRIC”) for all periods presented. These consolidated
financial statements were approved by the Board of Directors and
authorized for issue on June 3, 2019.
b)
Basis
of presentation
The
consolidated financial statements have been prepared using the
historical cost basis, except for certain financial assets and
liabilities which are measured at fair value, as specified by IFRS
for each type of asset, liability, income and expense as set out in
the accounting policies below.
c)
Functional
and presentation currency
The
consolidated financial statements are presented in United States
(“US”) dollars, except as otherwise noted, which is the
functional currency of the Company and each of the Company’s
subsidiaries. References to C$ are to Canadian
dollars.
d)
Judgements
The
critical judgements that the Company’s management has made in
the application of the accounting policies presented in note 3 that
have the most significant effect on the amounts recognized in these
consolidated financial statements are as follows:
i.
Functional currency
The
functional currency for each of the Company’s subsidiaries is
the currency of the primary economic environment in which the
respective entity operates; the Company has determined the
functional currency of each entity to be the US dollar. Such
determination involves certain judgements to identify the primary
economic environment. The Company reconsiders the functional
currency of its subsidiaries if there is a change in events and/or
conditions which determine the primary economic
environment.
ii.
Assessment of indicators of impairment
At the
end of each reporting period, the Company assesses whether there
are any indicators, from external and internal sources of
information, that an asset or cash generating unit
(“CGU”) may be impaired, thereby requiring adjustment
to the carrying value. The Company identified the sustained
decrease in market capitalization as an indicator of impairment
during the year ended December 31, 2018. As a result of these
impairment indicators, the Company assessed the intangible assets
and assets held for sale CGUs for impairment and concluded the
recoverable value of each CGU was less than its carrying value and
an impairment loss was recognized on intangible assets and assets
held for sale.
iii.
Revenue recognition as a result of adopting IFRS 15
a.
Determination of performance obligations
The
Company applied judgement to determine if a good or service that is
promised to a customer is distinct based on whether the customer
can benefit from the good or service on its own or together with
other readily available resources and whether the good or service
is separately identifiable. Based on these criteria, the Company
determined the primary performance obligation relating to its sales
contracts is the delivery of the medical services.
b.
Transfer of control
Judgement is
required to determine when transfer of control occurs relating to
the medical services to its customers. Management based its
assessment on a number of indicators of control, which include, but
are not limited to whether the Company has present right of
payment, and whether the physical possession of the goods,
significant risks and rewards and legal title have been transferred
to the customer.
e)
Significant
estimates and assumptions
The
preparation of the Company’s consolidated financial
statements in conformity with IFRS requires management to make
estimates based on assumptions about future events that affect the
reported amounts of assets and liabilities and disclosures of
contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during
the reporting period.
The
estimates and associated assumptions are based on historical
experience and various other factors that are believed to be
reasonable under the circumstances, the results of which form the
basis of making the judgements about carrying values of assets and
liabilities that are not readily apparent from other sources.
Actual results could differ from those estimates.
The
estimates and underlying assumptions are reviewed on an ongoing
basis. Revisions to accounting estimates are recognized
prospectively in the period in which the estimate is
revised.
Areas
that require significant estimates and assumptions as the basis for
determining the stated amounts include, but are not limited to, the
following:
i.
Current and deferred taxes (note 17)
The
Company’s provision for income taxes is estimated based on
the expected annual effective tax rates (and tax laws) that have
been enacted or substantively enacted by the end of the reporting
period. The current and deferred components of income taxes are
estimated based on forecasted movements in temporary differences.
Changes to the expected annual effective tax rate and differences
between the actual and expected effective tax rate and between
actual and forecasted movements in temporary differences will
result in adjustments to the Company’s provision for income
taxes in the period changes are made and/or differences are
identified.
In
assessing the probability of realizing income tax assets
recognized, management makes estimates related to expectations of
future taxable income, applicable tax planning opportunities,
expected timing of reversals of existing temporary differences and
the likelihood that tax positions taken will be sustained upon
examination by applicable tax authorities. In making its
assessments, management gives additional weight to positive and
negative evidence that can be objectively verified. Estimates of
future taxable income are based on forecasted cash flows from
operations and the application of existing tax laws in each
jurisdiction. Forecasted cash flows from operations are based on
patient visits, which are internally developed and reviewed by
management. Weight is attached to tax planning opportunities that
are within the Company’s control, and are feasible and
implementable without significant obstacles.
The
likelihood that tax positions taken will be sustained upon
examination by applicable tax authorities is assessed based on
individual facts and circumstances of the relevant tax position
evaluated in light of all available evidence.
i.
Equity-settled share-based payments (note 14)
Share-based
payments are measured at fair value. Options and warrants are
measured using the Black-Scholes option pricing model based on
estimated fair values of all share-based awards at the date of
grant and are expensed to earnings or loss from operations over
each award’s vesting period. The Black-Scholes option pricing
model utilizes subjective assumptions such as expected price
volatility and expected life of the option. Changes in these input
assumptions can significantly affect the fair value
estimate.
ii.
Contingencies (note 22)
Due to
the nature of the Company’s operations, various legal and tax
matters can arise from time to time. In the event that
management’s estimate of the future resolution of these
matters’ changes, the Company will recognize the effects of
the changes in its consolidated financial statements for the period
in which such changes occur.
f)
Reclassification
of prior year amounts
The
Company has reclassified certain immaterial items on the
comparative consolidated statements of loss and comprehensive loss
to improve clarity.
NOTE
3: SIGNIFICANT ACCOUNTING POLICIES
New
and amended IFRS standards that are effective for the year ended
December 31, 2018
i.
Financial instruments
On
January 1, 2018, the Company adopted IFRS 9 - Financial Instruments ("IFRS 9") which
replaced IAS 39 - Financial
Instruments: Recognition and Measurement (“IAS
39”). IFRS 9 provides a revised model for recognition and
measurement of financial instruments and a single, forward-looking
'expected loss' impairment model. IFRS 9 also includes significant
changes to hedge accounting. The standard is effective for annual
periods beginning on or after January 1, 2018. The Company adopted
the standard using the modified retrospective approach. IFRS 9 did
not impact the Company's classification and measurement of
financial assets and liabilities. The standard also had negligible
impact on the carrying amounts of the Company’s financial
instruments at the transition date.
The
following summarizes the significant changes in IFRS 9 compared to
the current standard:
●
IFRS 9 uses a
single approach to determine whether a financial asset is
classified and measured at amortized cost or fair value. The
classification and measurement of financial assets is based on the
Company's business models for managing its financial assets and
whether the contractual cash flows represent solely payments for
principal and interest. Most of the requirements in IAS 39 for
classification and measurement of financial liabilities were
carried forward in IFRS 9. The change did not impact the carrying
amounts of any of the Company’s financial assets on
transition date.
●
The adoption of the
new "expected credit loss" impairment model under IFRS 9, as
opposed to an incurred credit loss model under IAS 39, had a
negligible impact on the carrying amounts of the Company’s
financial assets on the transition date given the Company transacts
exclusively with large established commodity trading firms and
other organizations with strong credit ratings and the negligible
historical level of customer default.
●
The new general
hedge accounting requirements retain the three types of hedge
accounting mechanisms previously available under IAS 39. Under IFRS
9, greater flexibility has been introduced to the types of
transactions eligible for hedge accounting, specifically broadening
the types of instruments that qualify for hedging instruments and
the types of risk components of non-financial items that are
eligible for hedge accounting. In addition, the effectiveness test
has been replaced with the principle of an "economic relationship".
Retrospective assessment of hedge effectiveness is also no longer
required. Enhanced disclosure requirements about an entity's risk
management activities have also been introduced. The Company had
not designated any of its financial instruments as hedges as at
December 31, 2018 and 2017, or upon adoption of IFRS
9.
ii.
Revenue recognition
On
January 1, 2018, the Company adopted IFRS 15 - Revenue from Contracts with Customers
("IFRS 15") which supersedes IAS 18 - Revenue ("IAS 18"). IFRS 15 establishes
a single five-step model framework for determining the nature,
amount, timing and uncertainty of revenue and cash flows arising
from a contract with a customer. The standard is effective for
annual periods beginning on or after January 1, 2018. The Company
adopted the standard on January 1, 2018, using the full
retrospective approach without applying any practical
expedients.
IFRS 15
requires entities to recognize revenue when ‘control’
of goods or services transfers to the customer whereas the previous
standard, IAS 18, required entities to recognize revenue when the
‘risks and rewards’ of the goods or services transfer
to the customer. The Company concluded there is no change in the
timing of revenue recognition of its patient revenue under IFRS 15
compared to the previous standard as the point of transfer of risks
and rewards of goods and services and transfer of control occur at
the same time. As such, no adjustment was required to the Company's
financial statements.
Additionally, IFRS
15 requires entities to apportion the transaction price
attributable to contracts from customers to distinct performance
obligations on a relative standalone selling price basis. The
Company has evaluated its sales agreements and concluded the
delivery of patient services is the only performance obligation in
the contracts and accordingly there was no change in the amount or
timing of revenue recognition under the new standard.
iii.
Other narrow scope amendments/interpretations
The
Company has adopted amendments to IFRS 2 - Share Based Payments and IFRIC 22 -
Foreign Currency Transactions and
Advance Consideration, which did not have an impact on the
Company's consolidated financial statements.
The
significant accounting policies used in the preparation of these
consolidated financial statements are as follows:
a)
Basis
of consolidation
These
consolidated financial statements include the accounts of the
Company and its wholly-owned subsidiaries disclosed in note 1. All
inter-company balances, transactions, revenues and expenses have
been eliminated on consolidation.
On
April 16, 2018, the Company completed a reverse takeover
transaction with Adira Energy Ltd. The transaction was structured
as a series of transactions, including a Canadian three-cornered
amalgamation transaction as explained further in note 5. As a
result of these reorganizations described above, the accompanying
consolidated financial statements include the accounts of the
Company and its wholly-owned subsidiaries.
Control
exists where the parent entity has power over the investee and is
exposed, or has rights, to variable returns from its involvement
with the investee and has the ability to affect those returns
through its power over the investee. Subsidiaries are included in
the consolidated financial statements from the date control
commences until the date control ceases.
b)
Foreign
currency translation
In
preparing the financial statements of each individual group entity,
transactions in currencies other than the entity's functional
currency (“foreign currencies”) are translated at the
rates of exchange prevailing at the dates of the transactions. At
the end of each reporting period, monetary assets and liabilities
denominated in foreign currencies are translated at the exchange
rates prevailing at that date. Exchange gains and losses are
recognized on a net basis in earnings or loss from operations for
the period.
c)
Cash
Cash
consists of cash at banks and on hand.
d)
Property
and equipment
Equipment is
measured at cost less accumulated depreciation and impairment
losses. Cost includes the purchase price, any costs directly
attributable to bringing equipment to the location and condition
necessary for it to be capable of operating in the manner intended
by management and the estimated site reclamation and closure costs
associated with removing the asset, and, where applicable,
borrowing costs.
Upon
sale or abandonment of any equipment, the cost and related
accumulated depreciation and impairment losses are written off and
any gains or losses thereon are recognized in profit or loss for
the period. When the parts of an item of equipment have different
useful lives, they are accounted for as separate items (major
components) of equipment.
The
cost of replacing or overhauling a component of an item of
equipment is recognized in the carrying amount of the item if it is
probable that the future economic benefits embodied within the
component will flow to the Company and its cost can be measured
reliably. The carrying amount of the replaced component is
derecognized. Maintenance and repairs of a routine nature are
charged to profit or loss as incurred.
e)
Intangible
assets
Intangible assets
are stated at cost less accumulated depreciation and impairment
losses. Cost includes the purchase price, any costs directly
attributable to bringing the intangible asset to the condition
necessary for it to be capable of operating in the manner intended
by management and, where applicable, borrowing costs.
Upon
sale or abandonment of any intangible asset, the cost and related
accumulated depreciation and impairment losses are written off and
any gains or losses thereon are recognized in profit or loss for
the period.
f)
Depreciation
Depreciation is
provided using the straight-line basis over the following
terms:
|
Building
|
15
years
|
|
Equipment
|
3
years
|
|
Furniture
|
5
years
|
|
Computer software
and equipment
|
3
years
|
|
Office
furniture and equipment
|
3
years
|
|
Patient
records
|
5
years
|
|
Trademarks
|
5
years
|
|
Domain
names
|
5
years
|
|
Management
software
|
5
years
|
As at
December 31, 2018, tenant improvements were not available for use
and therefore no amortization has been taken.
Depreciation
commences on the date the asset is available for use. An
asset’s residual value, useful life and amortization method
are reviewed at each financial year end and adjusted if
appropriate. When parts of an item of equipment have different
useful lives, they are accounted for as separate items (major
components) of equipment. Gains and losses on disposal of an item
of equipment are determined by comparing the proceeds from disposal
with the carrying amount of the equipment and are recognized in
profit or loss.
g)
Assets
held for sale
Non-current assets,
or disposal groups comprising assets and liabilities, are
classified as held for sale if it is highly probable that they will
be recovered primarily through sale rather than through continuing
use. Such assets, or disposal groups, are
h)
Provisions
A
provision is recognized if, as a result of a past event, the
Company has a present legal or constructive obligation that can be
estimated reliably, and it is probable that an outflow of economic
benefits will be required to settle the obligation.
Constructive
obligations are obligations that derive from the Company’s
actions where:
●
by an established
pattern of past practice, published policies or a sufficiently
specific current statement, the Company has indicated to other
parties that it will accept certain responsibilities;
and,
●
as a result, the
Company has created a valid expectation on the part of those other
parties that it will discharge those responsibilities.
Provisions are
reviewed at the end of each reporting period and adjusted to
reflect management’s current best estimate of the expenditure
required to settle the present obligation at the end of the
reporting period. If it is no longer probable that an outflow of
resources embodying economic benefits will be required to settle
the obligation, the provision is reversed.
Provisions are
reduced by actual expenditures for which the provision was
originally recognized. Provisions are determined by discounting the
expected future cash flows at a pre-tax rate that reflects the
current market assessments of the time value of money and the risks
specific to the liability. The accretion of the discount is charged
to profit or loss for the period.
i)
Convertible
debentures
The
convertible debentures were determined to be compound instruments,
comprising liability and equity (common shares and warrants). As
the debentures are convertible into common shares, the liability
and equity components are presented separately. The initial
carrying amount of the equity component of the convertible
debentures is determined by using the Black-Scholes option pricing
model to estimate the fair value the equity component at the grant
date. Using the residual method, the carrying amount of the
financial liability component is the difference between the
principal amount and the initial carrying value of the equity
component. The equity component, and any associated warrants
recognized on conversion of the convertible debenture are recorded
in reserves on the statement of financial position. The debentures,
net of the equity components are accreted using the effective
interest rate method over the term of the debentures, such that the
carrying amount of the financial liability will equal the principal
balance at maturity.
j)
Share-based
payments
Certain
employees and directors of the Company receive a portion of their
remuneration in the form of share options. The fair value of the
share options, determined at the date of the grant, is charged to
profit or loss, with an offsetting credit to share-based payment
reserve, over the vesting period. If and when the share options are
exercised, the applicable original amounts of share-based payment
reserve are transferred to issued capital.
The
fair value of a share-based payment is determined at the date of
the grant. The estimated fair value of share options is measured
using the Black-Scholes option pricing model. The Black-Scholes
option pricing model requires the input of subjective assumptions,
including the expected term of the option and share price
volatility. The expected term of options granted is determined
based on historical data on the average hold period before
exercise, expiry or cancellation. Expected volatility is estimated
with reference to the historical volatility of the share price of
the Company.
These
estimates involve inherent uncertainties and the application of
management’s judgement. The costs of share-based payments are
recognized over the vesting period of the option. The total amount
recognized as an expense is adjusted to reflect the number of
options expected to vest at each reporting date. At each reporting
date prior to vesting, the cumulative compensation expense
representing the extent to which the vesting period has passed and
management’s best estimate of the share options that are
ultimately expected to vest is computed. The movement in cumulative
expense is recognized in profit or loss with a corresponding entry
to share-based payment reserve.
Share-based
payments to non-employees are measured at the fair value of the
goods or services received or the fair value of the equity
instruments issued if it is determined that the fair value of the
goods or services cannot be reliably measured and are recorded at
the date the goods or services are received.
No
expense is recognized for share options that do not ultimately
vest. Charges for share options that are forfeited before vesting
are reversed from share-based payment reserve and credited to
profit or loss. For those share options that expire unexercised
after vesting, the recorded value remains in share-based payment
reserve.
k)
Share
purchase warrants
Share
purchase warrants are classified as a derivative liability under
the principles of IFRS 9 - Financial Instruments. As the exercise
price of the share purchase warrant is fixed in Canadian dollars
and the functional currency of the Company is the US dollar, the
share purchase warrants are considered a derivative liability in
accordance with IAS 32 - Financial
Instruments: Presentation as a variable amount of cash in
the Company’s functional currency will be received upon
exercise.
These
types of share purchase warrants are recognized at fair value using
the Black-Scholes option pricing model or the listed trading price
at the date of issue. Share purchase warrants are initially
recorded as a liability at fair value with any subsequent changes
in fair value recognized in profit or loss.
Upon
exercise of the share purchase warrants with exercise prices in a
currency other than the Company’s functional currency, the
share purchase warrants are revalued at the date of exercise and
the total fair value of the exercised share purchase warrants is
reallocated to equity. The proceeds generated from the payment of
the exercise price are also allocated to equity.
l)
Issued
capital
Common
shares are classified as equity. Incremental costs directly
attributable to the issue of common shares and share options are
recognized as a deduction from equity. Share issue costs incurred
in advance of share subscriptions are recorded as non-current
deferred assets. Share issue costs related to uncompleted share
subscriptions are expensed in the period they are
incurred.
The
Company records proceeds from share issuances net of issue costs
and any tax effects. Common shares issued for non-monetary
consideration are recorded at their fair market value based upon
the trading price of the Company’s shares on the Canadian
Securities Exchange on the date of the agreement to issue the
shares or the date of share issuance, whichever is more
appropriate.
The
proceeds from the issue of units is allocated between common shares
and common share purchase warrants on a prorated basis on relative
fair values as follows: the fair value of common shares is based on
the market close on the date the units are issued; and the fair
value of the common share purchase warrants is determined using the
Black-Scholes pricing model.
m)
Financial
Instruments
Implementation
In July
2014, the IASB issued the final version of IFRS 9 to replace IAS
39, Financial Instruments: Recognition and Measurement. IFRS 9
provides a revised model for recognition and measurement of
financial instruments and a single, forward looking “expected
loss” impairment model. IFRS 9 also includes a substantially
reformed approach to hedge accounting. The standard is effective
for annual periods beginning on or after January 1, 2018, with
early adoption permitted.
As a
result of the adoption of IFRS 9, the Company has changed its
accounting policy for financial instruments retrospectively, for
financial instruments that were recognized at the date of
application, which was January 1, 2018. The change did not impact
the carry value of any financial instruments on this
date.
In
implementing IFRS 9, the Company updated the financial instruments
classification within its accounting policy. The following table
shows the original classification under IAS 39 and the new
classification under IFRS 9:
|
Financial assets and
|
Original classification
|
New classification
|
|
and liabilities
|
under IAS 39
|
under IFRS 9
|
|
Cash
|
Loans
and receivables
|
Financial
assets at amortized cost
|
|
Trade
receivables
|
Loans
and receivables
|
Financial
assets at amortized cost
|
|
Accounts
payable
|
Other
financial liabilities
|
Financial
liabilities at amortized cost
|
|
Long-term
debt
|
Other
financial liabilities
|
Financial
liabilities at amortized cost
|
The
Company recognizes financial assets and liabilities on its
consolidated statement of financial position when it becomes a
party to the contract creating the asset or liability. On initial
recognition, all financial assets and liabilities are recorded by
the Company at fair value, net of attributable transaction costs,
except for financial assets and liabilities classified as FVTPL for
which transaction costs are expensed in the period in which they
are incurred.
n)
Financial
assets
Classification of financial assets
Amortized cost:
Financial assets
that meet the following conditions are measured subsequently at
amortized cost:
●
The financial asset
is held within a business model whose objective is to hold
financial assets in order to collect contractual cash flows,
and
●
The contractual
terms of the financial asset give rise on specified dates to cash
flows that are solely payments of principal and interest on the
principal amount outstanding.
The
amortized cost of a financial asset is the amount at which the
financial asset is measured at initial recognition minus the
principal repayments, plus the cumulative amortization using
effective interest method of any difference between that initial
amount and the maturity amount, adjusted for any loss allowance.
Interest income is recognized using the effective interest
method.
The
Company has classified cash and trade receivables as amortized
cost.
Fair value through other comprehensive income
("FVTOCI"):
Financial assets
that meet the following conditions are measured at
FVTOCI:
●
The financial asset
is held within a business model whose objective is achieved by both
collecting contractual cash flows and selling financial assets,
and,
●
The contractual
terms of the financial asset give rise on specified dates to cash
flows that are solely payments of principal and interest on the
principal amount outstanding.
The
Company does not currently hold any financial instruments
designated as FVTOCI.
Equity instruments designated as FVTOCI:
On
initial recognition, the Company may make an irrevocable election
(on an instrument-by-instrument basis) to designate investments in
equity instruments that would otherwise be measured at fair value
through profit or loss to present subsequent changes in fair value
in other comprehensive income. Designation at FVTOCI is not
permitted if the equity investment is held for trading or if it is
contingent consideration recognized by an acquirer in a business
combination. Investments in equity instruments at FVTOCI are
initially measured at fair value plus transaction costs.
Subsequently, they are measured at fair value with gains and losses
arising from changes in fair value recognized in other OCI. The
cumulative gain or loss is not reclassified to profit or loss on
disposal of the equity instrument, instead, it is transferred to
retained earnings.
The
Company does not currently hold any equity instruments designated
as FVTOCI.
Financial assets measured subsequently at fair value through profit
or loss:
By
default, all other financial assets are measured subsequently at
FVTPL.
The
Company, at initial recognition, may also irrevocably designate a
financial asset as measured at FVTPL if doing so eliminates or
significantly reduces a measurement or recognition inconsistency
that would otherwise arise from measuring assets or liabilities or
recognizing the gains and losses on them on different
bases.
Financial assets
measured at FVTPL are measured at fair value at the end of each
reporting period, with any fair value gains or losses recognized in
profit or loss to the extent they are not part of a designated
hedging relationship. The Company's financial assets at FVTPL
include the assets held for sale (note 8).
o)
Financial
liabilities and equity
Debt
and equity instruments are classified as either financial
liabilities or as equity in accordance with the substance of the
contractual arrangements and the definitions of a financial
liability and an equity instrument.
An
equity instrument is any contract that evidences a residual
interest in the assets of the Company after deducting all its
liabilities. Equity instruments issued by the Company are
recognized at the proceeds received, net of direct issue costs.
Repurchase of the Company’s own equity instruments is
recognized and deducted directly in equity. No gain or loss is
recognized in profit or loss on the purchase, sale, issue or
cancellation of the Company’s own equity
instruments.
Classification of financial liabilities
Financial
liabilities that are not contingent consideration of an acquirer in
a business combination, held for trading or designated as at FVTPL,
are measured at amortized cost using effective interest
method.
p)
Financial
instruments designated as hedging instruments
The
Company does not currently apply nor have a past practice of
applying hedge accounting to financial instruments
q)
Impairment
The
Company recognizes a loss allowance for expected credit losses on
its financial assets. The amount of expected credit losses is
updated at each reporting period to reflect changes in credit risk
since initial recognition of the respective financial
instruments.
r)
Impairment
of non-financial assets
At each
reporting date, the Company reviews the carrying amounts of its
non-financial assets to determine whether there are any indications
of impairment. If any such indication exists such as an increase in
operating costs, a decrease in the number of patient visits or a
change in foreign exchange rate, the recoverable amount of the
asset is estimated in order to determine the extent of the
impairment, if any. In determining the recoverable amount, the
Company also considers the net carrying amount of the asset, the
ongoing costs required to maintain and operate the asset, and the
use, value and condition of the asset.
Where
the asset does not generate cash inflows that are independent with
other assets, the Company estimates the recoverable amount of the
cash-generating unit (“CGU”) to which the asset
belongs. A CGU is the smallest identifiable group of assets that
generates cash inflows that are largely independent of the cash
inflows from other assets or group of assets. This generally
results in the Company evaluating its non-financial assets on a
property by property basis.
The
recoverable amount is determined as the higher of fair value less
costs of disposal and the asset’s value in use. Fair value is
determined with reference to discounted estimated future cash flow
analysis or to recent transactions involving dispositions of
similar properties. In assessing value in use, the estimated future
cash flows are discounted to their present value.
The
pre-tax discount rate applied to the estimated future cash flows
measured on a value in use basis reflects current market
assessments of the time value of money and the risks specific to
the asset for which the future cash flow estimates have not been
adjusted.
If the
carrying amount of an asset or CGU exceeds its recoverable amount,
the carrying amount of the asset or CGU is reduced to its
recoverable amount. An impairment loss is recognized as a charge to
profit or loss. Non-financial assets that have been impaired are
tested for possible reversal of the impairment whenever events or
changes in circumstance indicate that the impairment may have
reversed.
Where
an impairment subsequently reverses, the carrying amount of the
asset or CGU is increased to the revised estimate of its
recoverable amount, but only so that the increased carrying amount
does not exceed the carrying amount that would have been determined
(net of depletion and depreciation) had no impairment loss been
recognized for the asset or CGU in prior periods. A reversal of
impairment is recognized as a gain in profit or loss.
s)
Taxes
i.
Current tax expense
Current
tax is the expected tax payable or receivable on the taxable
earnings or loss for the period.
Current
tax for each taxable entity in the Company is based on the local
taxable income at the local statutory tax rate enacted or
substantively enacted at the reporting date, and includes
adjustments to tax payable or recoverable in respect of previous
periods.
ii.
Deferred tax expense
Deferred tax is
accounted for using the balance sheet liability method, providing
for the tax effect of temporary differences between the carrying
amount of assets and liabilities for financial reporting purposes
and their respective tax bases.
Deferred tax
liabilities are recognized for all taxable temporary differences
except where the deferred tax liability arises from the initial
recognition of goodwill, or the initial recognition of an asset or
liability in a transaction that is not a business combination and,
at the time of the transaction, affects neither the accounting
earnings nor taxable earnings or loss.
Deferred tax assets
are recognized for all deductible temporary differences, carry
forwards of unused tax losses and tax credits, to the extent that
it is probable that taxable earnings will be available against
which the deductible temporary differences, and the carry forward
of unused tax losses can be utilized, except where the deferred tax
asset related to the deductible temporary difference arises from
the initial recognition of an asset or liability in a transaction
that is not a business combination and, at the time of the
transaction, affects neither the accounting earnings nor taxable
earnings or loss.
The
carrying amounts of deferred tax assets are reviewed at each
reporting date and are adjusted to the extent that it is no longer
probable that sufficient taxable earnings will be available to
allow all or part of the asset to be utilized. To the extent that
an asset not previously recognized fulfills the criteria for
recognition, a deferred tax asset is recorded.
Deferred tax is
measured on an undiscounted basis using the tax rates that are
expected to apply in the period when the liability is settled or
the asset is realized, based on tax rates and tax laws enacted or
substantially enacted at the reporting date. Current and deferred
tax relating to items recognized directly in equity are recognized
in equity and not in earnings or loss.
t)
Earnings
(loss) per share
Basic
earnings (loss) per share (“EPS”) is calculated by
dividing the income (loss) and comprehensive income (loss) of the
Company by the basic weighted average number of common shares
outstanding during the period.
For
purposes of calculating diluted EPS, the proceeds from the
potential exercise of dilutive share options and share purchase
warrants with exercise prices that are below the average market
price of the underlying shares are assumed to be used in purchasing
the Company’s common shares at their average market price for
the period. Share options and share purchase warrants are included
in the calculation of diluted EPS only to the extent that the
market price of the common shares exceeds the exercise price of the
share options or share purchase warrants except where such
conversion would be anti-dilutive.
u)
Revenue
recognition
Revenue
is measured at the fair value of the consideration received or
receivable, and represents amounts receivable for services
rendered, stated net of discounts. The Company recognizes revenue
when the amount of revenue can be reliably measured, when it is
probable that future economic benefits will flow to the Company,
and when specific criteria have been met for each of the Company's
activities, as described below. The Company recognizes revenue from
the rendering of patient services in the accounting period in which
the physician’s services are rendered.
v)
Related
party transactions
Parties
are considered to be related if one party has the ability, directly
or indirectly, to control the other party or exercise significant
influence over the other party in making financial and operating
decisions. Parties are also considered to be related if they are
subject to common control or common significant influence, related
parties may be individuals or corporate entities. A transaction is
considered to be a related party transaction when there is a
transfer of resources or obligations between related
parties.
NOTE 4: RECENT ACCOUNTING PRONOUNCEMENTS
Certain
pronouncements were issued by the International Accounting
Standards Board (“IASB”) or the IFRS Interpretations
Committee (“IFRIC”) that are mandatory for accounting
periods after December 31, 2018. Pronouncements that are not
applicable to the Company have been excluded from this
note.
The
following pronouncements have been issued but are not yet
effective:
i.
In
January 2016, the IASB published a new accounting standard, IFRS 16
- Leases ("IFRS 16") which
supersedes IAS 17 - Leases.
IFRS 16 specifies how to recognize, measure, present and disclose
leases. The standard provides a single lessee accounting model,
requiring the recognition of assets and liabilities for all leases,
unless the lease term is 12 months or less or the underlying asset
has a low value. The standard is effective for annual periods
beginning on or after January 1, 2019, with early adoption
permitted if IFRS 15 has also been applied. The Company will adopt
IFRS 16 effective January 1, 2019.
Upon the adoption
of IFRS 16, the Company expects to record a material balance of
right of use assets and associated lease liabilities related to
leases with a term of 12 months or more previously classified as
operating leases on the consolidated statements of financial
position at January 1, 2019. Due to the recognition of additional
lease assets and liabilities, a higher amount of depreciation
expense and interest expense on lease assets and liabilities,
respectively, will be recorded under IFRS 16 compared to the
current standard. Additionally, a corresponding reduction in
production costs is expected. Lastly, the Company expects a
positive impact on operating cash flows with a corresponding
increase in financing cash outflows under IFRS 16. The Company has
not quantified these impacts. The Company is currently evaluating
the impact of applying IFRS
NOTE 5: THE TRANSACTION
On
April 23, 2018, S.M.A.A.R.T Holdings Inc (“SMAART”)
completed the acquisition with Adira Energy Ltd.
(“Adira”), pursuant to which SMAART amalgamated with
1149770 B.C. Ltd., a wholly-owned subsidiary of Adira, to form
Empower Healthcare Corporation, resulting in the indirect
acquisition by SMAART of all of the issued and outstanding
securities of Adira (the “Transaction”). This resulted
in a reverse takeover of Adira by the shareholders of Empower
Healthcare Corporation.
In
connection with the Transaction completed on April 16, 2018, the
Company changed its name from “Adira Energy Ltd.” to
“Empower Clinics Inc.” and consolidated its existing
common shares on the basis of one common share for each 6.726254
existing common shares of the Company.
At the
time of the Transaction, Adira did not constitute a business as
defined under IFRS 3; therefore, the Transaction was accounted for
under IFRS 2, where the difference between the consideration given
to acquire Adira and the net asset value of Adira was recorded as a
listing fee expense to net loss. As Empower Healthcare Corporation
was deemed to be the acquirer for accounting purposes, these
consolidated financial statements present the historical financial
information of Adira up to the date of the
Transaction.
Consideration -
shares
|
$614,415
|
Legal and
professional fees relating to the Transaction
|
365,871
|
Net liabilities
acquired
|
328,522
|
Listing
fee
|
$1,308,808
|
Fair
value of the net assets (liabilities) of Adira
|
|
Cash
|
$13,000
|
Accounts payable
and accrued liabilities
|
(341,522)
|
|
$(328,522)
|
The
fair value of 2,544,075 issued common shares of the Company was
estimated using C$0.31 ($0.24) per share.
NOTE 6: PROPERTY AND EQUIPMENT
The
Company operates clinics in Oregon and Washington State. A
continuity of property and equipment for the years ended December
31, 2018, 2017 and 2016 is as follows:
|
|
|
|
|
|
Cost
|
|
|
|
|
|
Balance, December
31, 2015
|
$249,282
|
$146,822
|
$42,500
|
$–
|
$438,604
|
Transfer to assets
held for sale
|
(70,297)
|
(119,703)
|
–
|
–
|
(190,000)
|
Disposals
|
(178,985)
|
(27,119)
|
(13,000)
|
–
|
(219,104)
|
Impairment
loss
|
–
|
–
|
(14,500)
|
–
|
(14,500)
|
Balance, December
31, 2016
|
–
|
–
|
15,000
|
–
|
15,000
|
Expenditures
|
–
|
–
|
11,598
|
20,000
|
31,598
|
Balance, December
31, 2017
|
–
|
–
|
26,598
|
20,000
|
46,598
|
Expenditures
|
–
|
–
|
1,762
|
98,465
|
100,227
|
Balance,
December 31, 2018
|
$–
|
$–
|
$28,360
|
$118,465
|
$146,825
|
|
|
|
|
|
|
Accumulated
amortization
|
|
|
|
|
|
Balance, December
31, 2015
|
$(8,309)
|
$–
|
$(6,917)
|
$–
|
$(15,226)
|
Amortization
|
(5,966)
|
–
|
(27,185)
|
–
|
(33,151)
|
Transfer to assets
held for sale
|
2,343
|
–
|
–
|
–
|
2,343
|
Disposals
|
11,932
|
–
|
27,500
|
–
|
39,432
|
Balance, December
31, 2016
|
–
|
–
|
(6,602)
|
–
|
(6,602)
|
Amortization
|
–
|
–
|
(3,868)
|
–
|
(3,868)
|
Balance, December
31, 2017
|
–
|
–
|
(10,470)
|
–
|
(10,470)
|
Amortization
|
–
|
–
|
(9,295)
|
–
|
(9,295)
|
Balance,
December 31, 2018
|
$–
|
$–
|
$(19,765)
|
$–
|
$(19,765)
|
Carrying
amount
|
|
|
|
|
|
Balance, December
31, 2016
|
$–
|
$–
|
$8,398
|
$–
|
$8,398
|
Balance, December
31, 2017
|
$–
|
$–
|
$16,128
|
$20,000
|
$36,128
|
Balance,
December 31, 2018
|
$–
|
$–
|
$8,595
|
$118,465
|
$127,060
|
NOTE 7: INTANGIBLE ASSETS
|
|
Trademarks and
domain names
|
|
|
Cost
|
|
|
|
|
Balance, December
31, 2015
|
356,893
|
$141,000
|
$73,000
|
$570,893
|
Impairment
loss
|
(64,800)
|
–
|
–
|
(64,800)
|
Balance, December
31, 2016
|
292,093
|
141,000
|
73,000
|
506,093
|
Expenditures
|
–
|
–
|
–
|
–
|
Balance, December
31, 2017
|
292,093
|
141,000
|
73,000
|
506,093
|
Impairment
loss
|
–
|
(42,300)
|
(21,900)
|
(64,200)
|
Balance,
December 31, 2018
|
292,093
|
$98,700
|
$51,100
|
$441,893
|
|
|
Trademarks and
domain names
Management software
|
|
|
Accumulated
amortization
|
|
|
|
|
Balance, December
31, 2015
|
(35,690)
|
$(14,100)
|
$(7,300)
|
$(57,090)
|
Amortization
|
(56,703)
|
(28,200)
|
(14,600)
|
(99,503)
|
Balance, December
31, 2016
|
(92,393)
|
(42,300)
|
(21,900)
|
(156,593)
|
Amortization
|
(56,704)
|
(28,200)
|
(14,600)
|
(99,504)
|
Balance, December
31, 2017
|
(149,097)
|
(70,500)
|
(36,500)
|
(256,097)
|
Amortization
|
(71,379)
|
(28,200)
|
(14,600)
|
(114,179)
|
Balance,
December 31, 2018
|
(220,476)
|
$(98,700)
|
$(51,100)
|
$(370,276)
|
|
|
Trademarks and
domain names
Management software
|
|
|
Carrying
amount
|
|
|
|
|
Balance, December
31, 2016
|
199,700
|
$98,700
|
$51,100
|
$349,500
|
Balance, December
31, 2017
|
142,996
|
70,500
|
36,500
|
249,996
|
Balance,
December 31, 2018
|
71,617
|
$–
|
$-
|
$71,617
|
During
the year ended December 31, 2018, the Company recognized an
impairment loss of $64,200 (year ended December 31, 2017 - $nil) in
relation to trademarks, domain names and management software.
During the year ended December 31, 2016, the Company recognized an
impairment loss of $64,800 in relation to patient
records.
NOTE 8: ASSETS HELD FOR SALE
At
December 31, 2018, the Company has listed the facility and land in
Portland, Oregon for sale. Prior to their classification as assets
held for sale, the land and facility in Portland were reported
under property and equipment (note 6). The assets held for sale are
included at the lower of their carrying value and their fair market
value. The fair market value was based on a sales agreement dated
January 17, 2019 whereby the Company will receive net proceeds of
$127,972 after selling costs (note 23). An impairment loss of
$57,072 has been recognized to reduce the asset’s carrying
value to its fair market value.
|
|
|
|
Cost
|
|
|
|
Balance, December
31, 2015
|
$–
|
$–
|
$–
|
Transfer from
property and equipment
|
70,297
|
119,703
|
190,000
|
Balance, December
31, 2016
|
70,297
|
119,703
|
190,000
|
Expenditures
|
–
|
–
|
–
|
Balance, December
31, 2017
|
70,297
|
119,703
|
190,000
|
Impairment
loss
|
(20,151)
|
(36,921)
|
(57,072)
|
Balance,
December 31, 2018
|
$50,146
|
$82,782
|
$132,928
|
|
|
|
|
Accumulated
amortization
|
|
|
|
Balance, December
31, 2015
|
$(2,343)
|
$–
|
$(2,343)
|
Amortization
|
(2,613)
|
–
|
(2,613)
|
Balance, December
31, 2016
|
(4,956)
|
–
|
(4,956)
|
Amortization
|
–
|
–
|
–
|
Balance,
December 31, 2017 and 2018
|
(4,956)
|
–
|
(4,956)
|
|
|
|
|
Carrying
amount
|
|
|
|
Balance, December
31, 2016
|
$65,341
|
$119,703
|
$185,044
|
Balance, December
31, 2017
|
65,341
|
119,703
|
185,044
|
Balance,
December 31, 2018
|
$45,190
|
$82,782
|
$127,972
|
NOTE 9: ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
|
|
|
|
Trade payables and
accrued liabilities
|
$1,274,885
|
$1,039,166
|
Payroll
liabilities
|
280,007
|
410,389
|
|
$1,554,892
|
$1,449,555
|
NOTE 10: NOTES PAYABLE
|
|
|
|
|
|
Balance, beginning
of period
|
$404,370
|
87,016
|
$78,463
|
Converted to
convertible debentures (a)
|
–
|
(62,131)
|
–
|
Repayment
(b)
|
–
|
(31,000)
|
–
|
Issue of notes
payable (c)(d)(e)(f)(g)
|
495,449
|
399,985
|
–
|
Converted to shares
(c)(d)
|
(167,000)
|
–
|
–
|
Interest
expense
|
27,896
|
10,500
|
8,553
|
Balance, end of
period
|
760,715
|
404,370
|
87,016
|
Less: non-current
portion of notes payable (g)
|
(150,271)
|
–
|
–
|
Current
portion of notes payable
|
$610,444
|
404,370
|
$87,016
|
a)
During
the year ended December 31, 2015, the Company issued three separate
notes payable of $16,938 (C$20,000), $20,000 (C$23,615) and $21,173
(C$25,000) bearing interest at 6% per annum and repayable on
demand. These notes payable were converted to convertible
debentures during the period ended December 31, 2017 (note
12(e)).
b)
On
November 6, 2015, the Company issued a $25,000 promissory note
payable maturing 120 days from the date of issuance. Upon maturity,
the promissory note payable will be repayable on demand and will
bear interest at 1.5% compounding monthly. This promissory note
payable and interest was repaid during the period ended December
31, 2017.
c)
On
September 15, 2017, the Company issued promissory notes payable
that could be drawn down for up to $150,000 and $75,000 maturing on
December 31, 2017. During the period ended December 31, 2017,
$232,985 and $117,000 had been drawn respectively. Upon maturity,
the promissory note payable will be repayable on demand and will
bear interest at 6% per annum. On October 23, 2018, the Company
converted $117,000 of the debt plus $7,389 of interest into shares
(note 14(a)).
d)
On
December 29, 2017, the Company issued a $50,000 promissory note
payable maturing on the date a go public transaction is completed.
The unpaid principal of this promissory note payable shall not
accrue interest, but rather shall convert into common shares of the
Company at the maximum permissible discount allowed pursuant to the
rules of the Canadian Securities Exchange. On April 23, 2018, as
part of the Transaction, the debt was converted into units of the
Company consisting of one common share and one share purchase
warrant (note 14(a)).
e)
On
February 5, 2018 and March 12, 2018, the Company issued promissory
notes payable in the amounts of $55,000 and $150,000, respectively.
Upon maturity, the promissory note payable will be repayable on
demand and will bear interest at 6% per annum.
f)
On
August 10, 2018 the Company issued a promissory note payable in the
amount of $140,000. This promissory note payable will be repayable
on demand and will bear interest at 7% per annum.
g)
On
December 31, 2018 the Company issued a promissory note payable in
the amount of C$205,000 ($150,449). This promissory note payable is
due December 31, 2020 and will bear interest at 6% per
annum
NOTE 11: SECURED LOAN PAYABLE
|
|
|
|
|
|
Principal
|
$550,000
|
$550,000
|
$550,000
|
Interest
|
167,460
|
126,849
|
88,537
|
|
$717,460
|
$676,849
|
$638,537
|
On June
12, 2015, the Company, through its wholly owned subsidiary EHC,
acquired all of the assets of Presto in consideration for the
assumption by the Company of Presto’s liability to Bayview
Equities Ltd (the “Secured Party”) in the amount of
$550,000 plus accrued interest of $35,893. The liability is secured
by a grant to the Secured Party of a security interest in all the
assets of EHC. The liability bears interest at 6% per annum and is
due upon demand.
NOTE 12: CONVERTIBLE DEBENTURES
Convertible
debentures consist of the following:
|
|
|
|
|
|
Balance, beginning
of period
|
$1,835,225
|
$468,329
|
$143,341
|
Proceeds from
Issuance of convertible debentures
(a)(b)(c)(d)(e)(f)(g)
|
442,437
|
1,621,791
|
101,124
|
Amount allocated to
conversion option (g)(h)
|
(172,386)
|
(1,047,347)
|
|
Amount converted to
units (a)(b)(c)(d)(e)(f)(g)
|
(2,129,728)
|
–
|
–
|
Interest
expense
|
57,397
|
125,079
|
33,942
|
Accretion
expense
|
241,521
|
667,373
|
189,922
|
|
$274,466
|
$1,835,225
|
$468,329
|
During
the year ended December 31, 2018, the Company recognized a $890,136
gain (2017 - $nil, 2016 - $nil) on revaluation of the convertible
debentures.
a)
On
March 1, 2017, the Company raised $1,010,314 through the issue of
convertible debentures net of finder fees, expiring on March 1,
2018. The holder may at any time during the term of the convertible
debenture convert all or part into units of the Company consisting
of one common share and one share purchase warrant. Each warrant
entitles the holder to acquire one common share at an exercise
price equal to C$0.39 ($0.30). The fair value of the conversion
feature at the grant date was estimated at $653,626 using the
Black-Scholes option pricing model with the following assumptions:
a one year expected average life, share price of $0.0056
(C$0.0075); 100% volatility; risk-free interest rate of 0.76%; and
an expected dividend yield of 0%.
b)
On June
26, 2017, the Company raised $130,000 through the issue of
convertible debentures, expiring on June 26, 2018. The holder may
at any time during the term of the convertible debenture convert
all or part into units of the Company consisting of one common
share and one share purchase warrant. Each warrant entitles the
holder to acquire one common share at an exercise price equal to
C$0.39 ($0.30). The fair value of the conversion feature at the
grant date was estimated at $82,332 using the Black-Scholes option
pricing model with the following assumptions: a one year expected
average life, share price of $0.0056 (C$0.0075); 100% volatility;
risk-free interest rate of 0.76%; and an expected dividend yield of
0%.
c)
On July
31, 2017, the Company raised $115,000 through the issue of
convertible debentures, expiring on July 31, 2018. The holder may
at any time during the term of the convertible debenture convert
all or part into units of the Company consisting of one common
share and one share purchase warrant. Each warrant entitles the
holder to acquire one common share at an exercise price equal to
C$0.39 ($0.30). The fair value of the conversion feature at the
grant date was estimated at $72,831 using the Black-Scholes option
pricing model with the following assumptions: a one year expected
average life, share price of $0.0056 (C$0.0075); 100% volatility;
risk-free interest rate of 0.76%; and an expected dividend yield of
0%.
d)
On July
31, 2017, the Company converted accounts payable in the aggregate
amount of $268,366 into convertible debentures expiring on July 31,
2018. The holder may at any time during the term of the convertible
debenture convert all or part into units of the Company consisting
of one common share and one share purchase warrant. Each warrant
entitles the holder to acquire one common share at an exercise
price equal to C$0.39 ($0.30). The fair value of the conversion
feature at the grant date was estimated at $169,959 using the
Black-Scholes option pricing model with the following assumptions:
a one year expected average life, share price of $0.0056
(C$0.0075); 100% volatility; risk-free interest rate of 0.76%; and
an expected dividend yield of 0%.
e)
On July
31, 2017, three outstanding notes payable in the aggregate amount
of $58,111 were converted into convertible debentures expiring on
July 31, 2018. The holder may at any time during the term of the
convertible debenture convert all or part into units of the Company
consisting of one common share and one share purchase warrant. Each
warrant entitles the holder to acquire one common share at an
exercise price equal to C$0.39 ($0.30). The fair value of the
conversion feature at the grant date was estimated at $34,832 using
the Black-Scholes option pricing model with the following
assumptions: a one year expected average life, share price of
$0.0056 (C$0.0075); 100% volatility; risk-free interest rate of
0.76%; and an expected dividend yield of 0%.
f)
On
August 22, 2017, the Company raised $40,000 through the issue of
convertible debentures, expiring on August 22, 2018. The holder may
at any time during the term of the convertible debenture convert
all or part into units of the Company consisting of one common
share and one share purchase warrant. Each warrant entitles the
holder to acquire one common share at an exercise price equal to
C$0.39 ($0.30). The fair value of the conversion feature at the
grant date was estimated at $25,332 using the Black-Scholes option
pricing model with the following assumptions: a one year expected
average life, share price of $0.0056 (C$0.0075); 100% volatility;
risk-free interest rate of 0.76%; and an expected dividend yield of
0%.
g)
On
September 27, 2018, the Company raised $442,437 (C$575,060) through
the issue of convertible debentures, expiring on September 27,
2019. The holder may at any time during the term of the convertible
debenture convert all or part into units of the Company consisting
of one common share and one share purchase warrant. Each warrant
entitles the holder to acquire one common share at an exercise
price equal to $0.14 (C$0.19). The fair value of the conversion
feature at the grant date was estimated at $172,386 using the
Black-Scholes option pricing model with the following assumptions:
a one year expected average life, share price of $0.14 (C$0.18);
100% volatility; risk-free interest rate of 1.66%; and an expected
dividend yield of 0%. The conversion feature as at December 31,
2018 was valued at $22,565 using the Black Scholes option pricing
model with the following assumptions: 0.75 year expected average
life, share price of C$0.095; 100% volatility; risk-free interest
rate of 1.85%; and an expected dividend yield of 0%. The gain on
change in fair value of conversion feature of $146,201 has been
recorded on the statement of loss and comprehensive
loss.
h)
The
conversion feature was not revalued at December 31, 2017 as the
conversion price was dependent on completion of the Transaction. As
a result of the Transaction, the fair value of the conversion
options associated with the convertible debenture issuances during
the year ended December 31, 2017 were deemed to be $nil as the
convertible debentures outstanding on the date of the Transaction
were all converted to common shares of the Company. Accordingly,
the Company recognized a gain on change on change in fair value of
conversion feature of $1,047,347 for the year ended December 31,
2018.
NOTE 13: WARRANT LIABILITY
|
|
|
|
|
Warrants
Outstanding
as at
December 31,
|
Issuance
|
Expiry
Date
|
|
|
Common shares
upon exercise
|
|
|
Convertible Debt Conversion
(1)
|
April 23, 2020
|
$C 0.39 $0.30
|
11,373,368
|
11,373,368
|
11,373,368
|
–
|
Note conversion (2)
|
April 23, 2020
|
$C 0.39 $0.30
|
268,817
|
268,817
|
268,817
|
–
|
Shares issued (3)
|
June 11, 2019
|
$C 0.36 $0.28
|
2,000,000
|
2,000,000
|
2,000,000
|
–
|
Note conversion (4)
|
October 22,
2019
|
$C 0.36 $0.28
|
517,132
|
517,132
|
517,132
|
–
|
Shares issued (5)
|
October 22,
2019
|
$C 0.36 $0.28
|
312,903
|
312,903
|
312,903
|
–
|
Convertible Debt Conversion
(6)
|
December 14,
2020
|
$C 0.19 $0.14
|
422,678
|
422,678
|
422,678
|
–
|
|
|
14,894,898
|
14,894,898
|
14,894,898
|
–
|
The
warrants are classified as a financial instrument under the
principles of IFRS 9, as the exercise price is in Canadian dollars
while the functional currency of the Company is the US dollar.
Accordingly, warrants are remeasured to fair value at each
reporting date with the change in fair value charged to change in
fair value of warrant liability.
(1)
On April 23, 2018,
as part of the Transaction, the Company converted convertible
debentures and issued 11,373,368 share purchase warrants (note
14(a)).
(2)
On April 23, 2018,
as part of the Transaction, the Company converted $50,000 of notes
payable into 268,817 units; each consists of one common share and
one common share purchase warrant (note 14(a)).
(3)
On June 11, 2018,
the Company issued 2,000,000 units; each consists of one common
share and one common share purchase warrant (note 14(a), note
23).
(4)
On October 23,
2018, the Company converted $122,030 of notes payable into 517,132
units; each consists of one common share and one common share
purchase warrant (note 14(a)).
(5)
On October 23,
2018, the Company issued 312,903 units; each consists of one common
share and one common share purchase warrant (note
14(a)).
(6)
On December 31,
2018, the Company issued 422,678 units; consisting of 422,678
common shares and 422,678 common share purchase warrants (note
14(a)).
The
total fair values of the warrants at their respective issue dates
and December 31, 2018 are as follows:
|
|
|
|
|
Balance, beginning
of period
|
$–
|
$–
|
Convertible Debt
Conversion (1)
|
1,317,916
|
–
|
Shares issued
(1)
|
303,427
|
–
|
Note conversion
(1)
|
83,254
|
–
|
Change in fair
value of warrant liability (2)
|
(1,598,425)
|
–
|
Total
warrant liability
|
106,172
|
–
|
Less:
non-current portion
|
(101,698)
|
–
|
Current
portion of warrant liability
|
$4,474
|
$–
|
During
the year ended December 31, 2018, 2017 and 2016, the Company
recognized the following gain on revaluation of the share purchase
warrant liability:
|
|
|
|
|
|
Convertible Debt
Conversion
|
1,247,038
|
$–
|
$–
|
Shares
issued
|
300,798
|
–
|
–
|
Note
conversion
|
50,589
|
–
|
–
|
|
1,598,425
|
$–
|
$–
|
(1)
Fair value at
issuance based on the following assumptions for the Black-Scholes
option pricing:
Risk-free
interest rate
|
|
1.80% -
2.25%
|
Expected
life
|
|
1 - 2
years
|
Expected
volatility
|
|
100.0%
|
Forfeiture
rate
|
|
0.0%
|
Dividend
rate
|
|
0.0%
|
(2)
Fair value at
December 31, 2018 based on the following assumptions for the
Black-Scholes option pricing:
Risk-free
interest rate
|
|
1.85%
|
Expected
life
|
|
0.44 -
1.96 years
|
Expected
volatility
|
|
100.0%
|
Forfeiture
rate
|
|
0.0%
|
Dividend
rate
|
|
0.0%
|
NOTE 14: EQUITY
a)
Authorized
share capital
●
Unlimited number of
common shares without nominal or par value.
The
Company had the following common share transactions during the year
ended December 31, 2018:
●
On April 19, 2018,
as part of the Transaction (note 5), the common shares of Adira
were consolidated at a ratio of 20:1. In addition, the Company
issued 2,544,075 common shares at a deemed price of C$0.31 ($0.24)
per share for purchase consideration of $614,415.
●
On April 23, 2018,
pursuant to the conversion of 11,373,368 units of convertible
debentures with a face value of $2,089,495, the Company issued
11,373,368 common shares and 11,373,368 common share purchase
warrants. Each warrant entitles the holder to acquire one common
share at a price of $0.30 (C$0.39) per share for a period of two
years following the closing date of the conversion (note
13).
●
On April 23, 2018,
pursuant to the conversion of $50,000 in promissory notes payable,
the Company issued 268,817 common shares and 268,817 common share
purchase warrants. Each warrant entitles the holder to acquire one
common share at a price of $0.30 (C$0.39) per share for a period of
two years following the closing date of the conversion (note
13).
●
On April 23, 2018,
pursuant to a shareholder rights offering financing, the Company
issued 8,443,473 common shares at a price of $0.24 (C$0.31) per
share for gross proceeds of $2,020,357 (C$2,617,477).
●
On June 11, 2018,
pursuant to a marketing services agreement, the Company issued
2,000,000 units at a deemed price of C$0.31 ($0.24) per unit for
total fair value consideration of C$620,000 ($477,180). Each unit
consists of one common share and one common share purchase warrant.
Each warrant entitles the holder to acquire one common share at a
price of C$0.36 ($0.28) per share for a period of two years
following the closing date of the financing. Subsequent to issuing
the units, the Company cancelled the marketing services agreement
due to non-performance of services by the marketing company. The
units remained outstanding at December 31, 2018, subsequent to
which the Company obtained from the holder the certificates of all
2,000,000 common shares and 2,000,000 common share purchase
warrants. The Company is in the process of cancelling these
securities.
●
On June 11, 2018,
pursuant to obligations under employment contract, the Company
issued 2,000,000 common shares to the former CEO, for a deemed
value of $0.24 (C$0.31) per common share for total consideration
paid to the former CEO of $477,180 (C$620,000) (note 18,
19).
●
On October 23,
2018, pursuant to the conversion of $122,030 notes payable, the
Company issued 517,132 units. Each unit is comprised of one common
share and one common share purchase warrant. Each warrant entitles
the holder to acquire one common share at a price of $0.28 (C$0.36)
per share for a period of twelve months following the closing date
of the conversion (note 13).
●
On October 23,
2018, pursuant to a private placement financing, the Company issued
312,903 units for $0.24 (C$0.31) per unit for gross proceeds of
$71,938 (C$97,000). Each unit is comprised of one common share and
one common share purchase warrant. Each warrant entitles the holder
to acquire one common share at a price of $0.28 (C$0.36) per share
for a period of twelve months following the closing date of the
financing (note 13).
●
On October 23,
2018, the Company issued 423,076 common shares at a deemed price of
C$0.29 ($0.22) per common share for services received for total
fair value consideration of C$120,000 ($92,856).
●
On October 23,
2018, pursuant to restructuring, the Company issued 1,204,851
common shares for $0.18 (C$0.23) per common share.
●
On December 14,
2018, pursuant to the conversion of 422,678 units of convertible
debentures with a face value of $57,980 (C$75,060), the Company
issued 422,678 common shares and 422,678 common share purchase
warrants. Each warrant entitles the holder to acquire one common
share at a price of $0.14 (C$0.19) per share for a period of two
years following the closing date of the conversion (note
13).
The
Company had the following common share transactions during the year
ended December 31, 2017:
●
In January 2017,
pursuant to a shareholder rights offering financing, the Company
issued 32,237,225 common shares for $0.0094 per common share for
gross proceeds of $302,244 (C$375,000).
At
December 31, 2018, there were 77,847,598 issued and outstanding
common shares (December 31, 2017 - 48,337,225). The Company does
not currently pay dividends and entitlement will only arise upon
declaration.
b)
Share
options
The
Company has an incentive share option plan (“the plan”)
in place under which it is authorized to grant share options to
executive officers, directors, employees and consultants. The plan
allows the Company to grant share options up to a maximum of 10.0%
of the number of issued shares of the Company.
Share
option transactions and the number of share options outstanding
during the years ended December 31, 2018 and 2017, are summarized
as follows:
|
|
Weighted
average exercise price
|
Outstanding,
December 31, 2015
|
–
|
–
|
Granted
|
1,250,000
|
$C0.10
|
Outstanding,
December 31, 2016
|
1,250,000
|
$C0.10
|
Granted
|
2,050,000
|
$C0.10
|
Outstanding,
December 31, 2017
|
3,300,000
|
$C0.10
|
Granted
|
4,300,000
|
$C0.38
|
Outstanding,
December 31, 2018
|
7,600,000
|
$C0.25
|
Exercisable,
December 31, 2018
|
5,650,000
|
$C0.30
|
Share
options outstanding and exercisable at December 31, 2018, are as
follows:
Exercise price
(C$)
|
|
Number
of
options
outstanding
|
|
Weighted
average
exercise price
(C$)
|
|
Weighted average
life
of options
(years)
|
|
Number
of
options
exercisable
|
|
Weighted
average
exercise price
(C$)
|
|
Weighted
average
life of
options
(years)
|
|
0.10
|
|
|
|
3,300,000
|
|
|
|
0.10
|
|
|
|
2.55
|
|
|
|
1,600,000
|
|
|
|
0.10
|
|
|
|
2.95
|
|
|
0.26
|
|
|
|
450,000
|
|
|
|
0.26
|
|
|
|
4.80
|
|
|
|
200,000
|
|
|
|
0.26
|
|
|
|
4.80
|
|
|
0.38
|
|
|
|
3,850,000
|
|
|
|
0.38
|
|
|
|
4.40
|
|
|
|
3,850,000
|
|
|
|
0.38
|
|
|
|
4.40
|
|
|
|
|
|
|
7,600,000
|
|
|
|
0.25
|
|
|
|
3.85
|
|
|
|
5,650,000
|
|
|
|
0.30
|
|
|
|
4.00
|
|
|
|
Years ended December
31,
|
|
|
2018
|
|
2017
|
|
2016
|
Risk-free interest rate
|
|
2.19% -
2.37%
|
|
|
0.76%
|
|
|
|
–
|
|
Expected life
|
|
5 years
|
|
|
5
years
|
|
|
|
–
|
|
Expected volatility
|
|
100.0%
|
|
|
100.0%
|
|
|
|
–
|
|
Forfeiture rate
|
|
0.0%
|
|
|
0.0%
|
|
|
|
–
|
|
Dividend rate
|
|
0.0%
|
|
|
0.0%
|
|
|
|
–
|
|
The
fair value of share options recognized as an expense during the
year ended December 31, 2018, was $892,417 (year ended December 31,
2017 - $5,433). The following are the assumptions used for the
Black Scholes option pricing model valuation of share options
granted during the years ended December 31, 2018 and
2017:
The
risk-free rate of periods within the expected life of the share
options is based on the Canadian government bond rate. The
annualized volatility and forfeiture rate assumptions are based on
historical results.
c)
Share
purchase warrants
Share
purchase warrant transactions and the number of share purchase
warrants outstanding during the years ended December 31, 2018 and
2017, are summarized as follows:
|
|
Weighted average
exercise price
|
Outstanding,
December 31, 2017, 2016 and 2015
|
–
|
–
|
Granted
(1)
|
627,378
|
$C0.31
|
Outstanding,
December 31, 2018
|
627,378
|
$C0.31
|
Exercisable,
December 31, 2018
|
627,378
|
$C0.31
|
(1)
|
On
April 23, 2018, as part of the Transaction, the Company issued
627,378 share purchase warrants to agents involved in the
transaction. The share purchase warrants have an exercise price of
$0.24 (C$0.31).
|
|
|
|
The
fair value of share purchase warrants recognized in reserves during
the year ended December 31, 2018, was $80,280 (year ended December
31, 2017 and 2016 - $nil). The following are the assumptions used
for the Black Scholes option pricing model valuation of share
options granted during the years ended December 31, 2018, 2017 and
2016:
|
|
|
|
|
|
|
Risk-free interest
rate
|
1.87%
|
–
|
–
|
Expected
life
|
|
–
|
–
|
Expected
volatility
|
100.0%
|
–
|
–
|
Forfeiture
rate
|
0.0%
|
–
|
–
|
Dividend
rate
|
0.0%
|
–
|
–
|
NOTE 15: OPERATING EXPENSES
|
|
|
|
|
|
|
|
Salaries and
benefits
|
20
|
1,786,804
|
$1,205,514
|
$1,053,305
|
Rent
|
|
272,768
|
267,272
|
160,135
|
Advertising and
promotion
|
|
306,799
|
171,814
|
60,353
|
Telephone and
internet
|
|
97,028
|
–
|
88,485
|
Other
|
|
54,282
|
392,408
|
225,729
|
|
|
2,517,681
|
$2,037,008
|
$1,588,007
|
NOTE 16: RESTRUCTURING EXPENSE
Subsequent to the
Transaction, the Company initiated an organization-wide refocusing
and restructuring. Accordingly, the Company incurred $110,424
during the year ended December 31, 2018 (2017 - $nil; 2016; $nil)
in net charges related to reorganization and
restructuring.
NOTE 17: INCOME TAXES
a)
Rate
reconciliation
Income
tax expense differs from the amount that would result by applying
the combined Canadian federal and provincial income tax rates to
earnings before income taxes. The reconciliation of the combined
Canadian federal and provincial statutory income tax rate of 27%
(2017 - 26%, 2016 – 26%) to the effective tax rate is as
follows:
|
|
|
|
|
|
Loss before
taxes
|
$(3,789,918)
|
$(3,109,921)
|
$(1,669,736)
|
Combined Canadian
federal and provincial income tax rates
|
27%
|
26%
|
26%
|
Expected income tax
recovery
|
(1,023,280)
|
(808,580)
|
(434,130)
|
Items that cause an
increase (decrease):
|
|
|
|
Effect of different
tax rates in foreign jurisdiction
|
35,690
|
(219,015)
|
(52,060)
|
Non-deductible
expenses
|
294,780
|
10,988
|
32,390
|
Tax rate
changes
|
152,650
|
233,990
|
1,834
|
Change in prior
year estimates
|
–
|
165,538
|
–
|
Other
|
1,690
|
(561)
|
–
|
Change in
unrecognized deferred income tax assets
|
538,470
|
617,640
|
295,670
|
Income
tax recovery
|
$–
|
$–
|
$78,146
|
b)
Unrecognized
deferred tax assets and liabilities
Deferred taxes are
provided as a result of temporary differences that arise due to the
differences between the income tax values and the carrying amount
of assets and liabilities. Deferred tax assets have not been
recognized in respect of the following deductible temporary
differences:
|
|
|
|
|
Deferred tax
assets:
|
|
|
Non-capital
losses
|
7,291,370
|
$4,357,960
|
Property and
equipment
|
59,640
|
7,010
|
Intangible
assets
|
366,070
|
225,750
|
Accrued
professional fees
|
23,000
|
–
|
Accrued
compensation
|
34,378
|
–
|
Convertible
debenture
|
–
|
569,010
|
Share issue
costs
|
179,640
|
12,000
|
Capital losses
carried forward
|
5,417
|
–
|
Unrealized foreign
exchange loss issuance costs
|
1,880
|
1,880
|
Deferred
tax assets, net
|
7,961,384
|
$5,173,610
|
NOTE 18: SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH
FLOWS
Significant
non-cash transactions were as follows:
|
|
|
|
|
|
|
|
Conversion of
convertible debt to share purchase warrants
|
13
|
$1,292,265
|
$–
|
$–
|
Shares issued to
marketing services company
|
14(a)
|
477,180
|
–
|
–
|
Shares issued to
former CEO
|
14(a)
|
477,180
|
–
|
–
|
Conversion of notes
payable into units
|
13
|
114,567
|
–
|
–
|
|
|
$2,361,192
|
$–
|
$–
|
NOTE 19: FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
a)
Fair
value measurement of financial assets and liabilities
The
Company has established a fair value hierarchy that reflects the
significance of inputs of valuation techniques used in making fair
value measurements as follows:
Level 1
– quoted prices 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. from derived prices); and
Level 3
– inputs for the asset or liability that are not based on
observable market data.
At
December 31, 2018 and 2017, none of the Company's financial assets
and liabilities are measured and recognized in the consolidated
statements of financial position at fair value with the exception
of the conversion feature liability (note 12) and warrant liability
(note 13).
The
carrying values of cash, accounts receivable, due from related
parties, bank indebtedness, accounts payable and accrued
liabilities, share subscriptions and amounts due to related parties
approximate their carrying values due to their short-term
nature.
As at
December 31, 2018 and 2017, there were no financial assets or
liabilities measured and recognized in the consolidated statements
of financial position at fair value that would be categorized as
Level 2 or Level 3 in the fair value hierarchy above with the
exception of the conversion feature liability (note 12) and warrant
liability (note 13), which are a Level 3 fair value
measurement.
b)
Risk
Management
The
Company examines its various financial risks to which it is exposed
and assesses the impact and likelihood of occurrence. The risks may
include credit risk, currency risk, liquidity risk and interest
rate risk. The Company’s risk management program strives to
evaluate the unpredictability of financial markets and its
objective is to minimize the potential adverse effects of such
risks on the Company’s financial performance., where
financially feasible to do so. When deemed material, these risks
may be monitored by the Company’s finance group and they are
regularly discussed with the Board of Directors.
a)
Credit risk
Counterparty credit
risk is the risk that the financial benefits of contracts with a
specific counterparty will be lost if a counterparty defaults on
its obligations under the contract. This includes and cash amounts
owed to the Company by these counterparties, less and amounts owed
to the counterparty by the Company where a legal right of offset
exists and also includes the fair values of contracts with
individual counterparties which are recorded in the consolidated
financial statements.
The
Company’s credit risk is predominantly related to cash
balances held in financial institutions and amounts receivable from
credit card processor. The maximum exposure to the credit risk is
equal to the carrying value of such financial assets. At December
31, 2018 and 2017, the Company expects to recover the full amount
of such assets.
The
objective of managing counterparty credit risk is to minimize
potential losses in financial assets. The Company assesses the
quality of its counterparties, taking into account their credit
worthiness and reputation, past performance and other
factors.
Cash is
only deposited with or held by major financial institutions where
the Company conducts its business. In order to manage credit and
liquidity risk, the Company invests only in highly rated investment
grade instruments that have maturities of one year or less. Limits
are also established based on the type of investment, the
counterparty and the credit rating.
b)
Currency risk
The
Company’s functional currency is the US dollar and therefore
the Company’s income (loss) and comprehensive income (loss)
are impacted by fluctuations in the value of foreign currencies in
relation to the US dollar.
The
table below summarizes the net monetary assets and liabilities held
in foreign currencies:
|
|
|
|
|
Canadian dollar net
monetary liabilities
|
$171,578
|
$420,704
|
|
$171,578
|
$420,704
|
The
effect on loss before income tax for the year ended December 31,
2018, of a 10.0% change in the foreign currencies against the US
dollar on the above-mentioned net monetary assets and liabilities
of the Company is estimated to be an increase/decrease of $12,577
(2017 - $33,536) assuming that all other variables remained
constant.
c)
Liquidity risk
Liquidity risk is
the risk that the Company will encounter difficulty in meeting
obligations associated with its financial liabilities that are
settled by delivering cash or another financial asset. The Company
has a planning and budgeting process in place to help determine the
funds required to support the Company’s normal operating
requirements and its expansion plans.
In the
normal course of business, the Company enters into contracts and
performs business activities that give rise to commitments for
future minimum payments. The Company has no concentrations of
liquidity risk. A summary of future operating commitments is
presented in note 22.
As at
December 31, 2018, the Company had a cash balance of $157,668 and
current liabilities of $3,258,043. (December 31, 2017 - $nil and
$5,436,664 respectively). The Company’s current resources are
not sufficient to settle its current liabilities.
d)
Interest rate risk
Interest rate risk
is the risk that future cash flows will fluctuate as a result of
changes in market interest rates.
NOTE 20: RELATED PARTY TRANSACTIONS
The
Company’s related parties include key management personnel
and any transactions with such parties for goods and/or services
that are made on regular commercial terms. During the years ended
December 31, 2018 and 2017, the Company did not enter into any
transactions with related parties outside of compensation to key
management personnel as disclosed below. Key management are those
personnel having the authority and responsibility for planning,
directing, and controlling the Company. Salaries and benefits,
bonuses, and termination benefits are included in operating
expenses and share-based payments are recorded as share-based
payment expense or share capital.
Key
management compensation includes:
|
|
|
|
|
|
Salaries and
benefits
|
$1,063,748
|
$221,700
|
$195,000
|
Share-based
payments
|
892,417
|
–
|
–
|
|
$1,956,165
|
$221,700
|
$195,000
|
Included in
salaries and benefits for the year ended December 31, 2018 is
$477,180 (2017 - $nil; 2016 - $nil) related to 2,000,000 shares
awarded to the former CEO (notes 14(a)).
As at
December 31, 2018, $nil (December 31, 2017 - $133,775), is due from
related parties for the Transaction. The outstanding balance was
non-interest bearing, unsecured and due on demand.
As at
December 31, 2018, $12,575 (December 31, 2017 - $16,170) is due to
related parties for final settlement of the purchase of Presto
operations. The outstanding balance is non-interest bearing,
unsecured and due on demand.
NOTE
21: MANAGEMENT OF CAPITAL
The
Company’s objectives of capital management are intended to
safeguard the Company’s normal operating requirements on an
ongoing basis. At December 31, 2018, the capital of the Company
consists of consolidated equity, notes payable, convertible
debentures payable, secured loan payable, and bank indebtedness,
net of cash.
|
|
|
|
|
Equity
|
$(2,996,220)
|
$(4,806,862)
|
Notes
payable
|
760,715
|
404,370
|
Convertible
debentures payable
|
274,466
|
1,835,225
|
Secured loan
payable
|
717,460
|
676,849
|
Bank
indebtedness
|
–
|
7,148
|
|
(1,243,579)
|
(1,883,270)
|
Less:
Cash
|
(157,668)
|
–
|
|
$(1,401,247)
|
$(1,883,270)
|
The
Board of Directors does not establish quantitative return on
capital criteria for management, but rather relies on the expertise
of the Company’s management to sustain future development of
the business. Management reviews its capital management approach on
an ongoing basis and believes that this approach, given the
relative size of the Company, is reasonable
In
order to facilitate the management of its capital requirements, the
Company prepares expenditure budgets that are updated as necessary
depending on various factors, including successful capital
deployment and general industry conditions.
The
Company also has in place a planning, budgeting and forecasting
process which is used to identify the amount of funds required to
ensure the Company has appropriate liquidity to meet short and
long-term operating objectives.
The
Company is dependent on cash flows generated from its clinical
operations and from external financing to fund its activities. In
order to maintain or adjust its capital structure, the Company may
issue new shares or debt.
At
December 31, 2018 and 2017, the Company was not subject to any
externally imposed capital requirements.
NOTE 22: COMMITMENTS AND CONTINGENCIES
Commitments
|
|
|
|
|
Maturity
analysis of financial liabilities
|
|
|
|
|
Accounts payables
and accrued liabilities
|
$1,554,892
|
$1,554,892
|
$–
|
$–
|
Notes
payable
|
760,715
|
610,444
|
150,271
|
–
|
Convertible
debentures payable
|
274,466
|
274,466
|
–
|
–
|
Secured loan
payable
|
717,460
|
717,460
|
–
|
–
|
|
3,307,533
|
3,157,262
|
150,271
|
–
|
|
|
|
|
|
Commitments
|
|
|
|
|
Future operating
commitments
|
180,696
|
146,036
|
34,660
|
–
|
|
|
|
|
|
Total
financial liabilities and commitments
|
$3,488,229
|
$3,303,298
|
$184,931
|
$–
|
A
summary of undiscounted liabilities and future operating
commitments at December 31, 2018, are as follows:
Various
tax and legal matters are outstanding from time to time. In the
event that management’s estimate of the future resolution of
these matters changes, the Company will recognize the effects of
these changes in the consolidated financial statements in the
period such changes occur.
Contingent
liabilities
The
Company is involved in a number of legal actions with the former
President and director of its subsidiary companies (the
“Litigant”) following the termination for cause of the
Litigant in June 2016.
In one
action, as the Litigant refused to comply with the termination, the
Company received a temporary restraining order (“TRO”)
requiring the Litigant to comply with the termination and cease
using company property. Later, following a full evidentiary
hearing, the court issued a preliminary injunction consistent with
the TRO. In June 2017, the Litigant, filed counterclaims against
the Company and its subsidiaries. The Litigant’s
counterclaims broadly allege that his written agreements with the
Company and its subsidiaries were induced by fraud or mistake. He
claims he believed he was promised that he would own 50% of the
Company in perpetuity, and that his lack of control over the
Company and its subsidiaries has caused him economic harm in the
amount of $10 million. The Litigant seeks money damages or
rescission of the agreements.
In a
second action, the Litigant filed a lawsuit on behalf of The Hemp
and Cannabis Foundation (“THCF”) for rescission of an
agreement whereby THCF sold a parcel of residential real estate to
one of the subsidiaries, The Hemp and Cannabis Company
(“THCC”). In that case, THCF claims THCC has failed to
make payments on a note. THCF’s lawyer has withdrawn, and
THCF has not hired replacement counsel.
The
Company and its subsidiaries are prosecuting their claims against
the Litigant, and are vigorously defending against all of his
counterclaims and no liability has been recognized in the
consolidated financial statements.
On
April 23, 2019, both actions were ordered dismissed without
prejudice.
NOTE
23: EVENTS AFTER THE REPORTING PERIOD
Private
Placements
On
April 2, 2019, the Company raised $599,145 (C$799,500) through the
issue of convertible debentures, expiring on April 2, 2020. The
holder may at any time during the term of the convertible debenture
convert all or part into units of the Company consisting of one
common share and one share purchase warrant. Each warrant entitles
the holder to acquire one common share at an exercise price equal
to $0.12 (C$0.16).
On
April 2, 2019, pursuant to a private placement financing, the
Company issued 21,115,000 units at a price of C$0.10 ($0.08) per
unit for gross proceeds of C$2,111,500 ($1,582,359). Each unit
consists of one common share and one common share purchase warrant.
Each warrant entitles the holder to acquire one common share at a
price of C$0.16 ($0.12) per share for a period of two years
following the closing date of the financing.
On May
3, 2019, the Company raised $154,345 (C$207,270) through the issue
of convertible debentures, expiring on May 3, 2020. The holder may
at any time during the term of the convertible debenture convert
all or part into units of the Company consisting of one common
share and one share purchase warrant. Each warrant entitles the
holder to acquire one common share at an exercise price equal to
$0.12 (C$0.16).
On May
3, 2019, pursuant to a private placement financing, the Company
issued 5,762,500 units at a price of $0.08 (C$0.10) per unit for
gross proceeds of $429,109 (C$576,250). Each unit consists of one
common share and one common share purchase warrant. Each warrant
entitles the holder to acquire one common share at a price of $0.12
(C$0.16) per share for a period of two years following the closing
date of the financing.
Sun
Valley Acquisition
On
April 30, 2019, the Company completed the acquisition of Sun Valley
Certification Clinics Holdings LLC ("Sun Valley"), for
consideration of $3,835,000 (C$5,160,376) comprised of cash of
$829,853 (C$1,005,451) and 22,409,425 common shares of the company
at a price of $0.14 (C$0.183) per share for consideration of
$3,005,147 (C$4,100,925) (the "Purchase"). Sun Valley operates a
network of professional medical cannabis and pain management
practices, with five clinics in Arizona, one clinic in Las Vegas, a
tele-medicine platform serving California, and a fully developed
franchise business model for the domestic cannabis industry. In
connection with the Purchase, the Company may also acquired the 30%
minority membership interests held by Green Global Properties Inc.,
a subsidiary of Aura Health Inc., in three partially-owned
subsidiaries of Sun Valley, operating clinics in Mesa and Phoenix,
Arizona, and Las Vegas, Nevada, such that Empower now indirectly
owns all of the membership interests in each of such
subsidiaries.
Other
Share Transactions
On
January 17, 2019, pursuant to the conversion of convertible debt on
December 14, 2018, the Company cancelled 422,678 common shares,
which had been issued for $0.14 (C$0.18) per common and reissued
417,000 common shares for $0.14 (C$0.18) per common
share.
On
March 3, 2019, pursuant to the termination agreement with the
former CEO, the Company cancelled 2,651,875 common
shares.
On
March 8, 2019, the Company issued 1,500,000 common shares for $0.17
(C$0.23) per common share as settlement of amounts payable for
marketing and professional services of $254,728
(C$347,500).
On
March 22, 2019, pursuant to the exercise of common share purchase
warrants, the Company issued 431,075 common shares for $0.14
(C$0.19) per common share for gross proceeds of $61,617 (C$79,230).
As at December 31, 2018, the Company had received $61,617
(C$79,230) in relation to the exercise of the share purchase
warrants. These proceeds were recorded as a share subscription
liability until the associated common shares were issued on March
22, 2019.
On June
11, 2018, the Company entered into an agreement with an unrelated
company for marketing services. As compensation for these services,
the Company issued 2,000,000 units to a related party of the
marketing company, with each unit comprising one common share and
one common share purchase warrant with an exercise price of $0.28
(C$0.36). Subsequent to issuing the units, the Company cancelled
the marketing services agreement due to non-performance of services
by the marketing company. The units remained outstanding at
December 31, 2018, subsequent to which the Company obtained from
the holder the certificates of all 2,000,000 common shares and
2,000,000 common share purchase warrants. The Company is in the
process of cancelling these securities.
Assets
Held for Sale
On
January 17, 2019, the Company completed the sale of a facility and
land in Portland, Oregon which had been classified as assets held
for sale. The Company received net proceeds of $127,972 comprised
of $5,472 and a promissory note in the amount of $122,500 which
accrues interest at a rate of 6% per annum and is due in full on
February 1, 2021. The promissory note is secured by the facility
and land in Portland, Oregon.