| | |
Page
|
| |||
Item 2A:
目錄和詞彙表
|
| | | | iv | | |
Item 2B
有關前瞻性陳述的告誡説明
|
| | | | 5 | | |
Item 3:
Summary
|
| | | | 7 | | |
Item 4:
Corporate Structure
|
| | | | 12 | | |
Item 5:
業務描述
|
| | | | 13 | | |
Item 6:
Financings
|
| | | | 27 | | |
Item 7:
股息和其他分配
|
| | | | 30 | | |
Item 8:
管理層的討論和分析
|
| | | | 30 | | |
Item 9:
在完全稀釋的基礎上披露傑出的安全數據
|
| | | | 30 | | |
Item 10:
擬上市證券説明
|
| | | | 32 | | |
Item 11:
合併資本化
|
| | | | 32 | | |
Item 12:
Equity Incentive Plan
|
| | | | 33 | | |
Item 13:
Prior Sales
|
| | | | 43 | | |
Item 14:
託管證券和受轉讓限制的證券
|
| | | | 43 | | |
Item 15:
主要證券持有人
|
| | | | 44 | | |
Item 16:
董事和高管
|
| | | | 45 | | |
Item 17:
高管薪酬
|
| | | | 52 | | |
Item 18:
董事和高管的債務
|
| | | | 55 | | |
Item 19:
審計委員會和公司治理
|
| | | | 55 | | |
Item 20:
Agent, Sponsor or Advisor
|
| | | | 56 | | |
Item 21:
Risk Factors
|
| | | | 56 | | |
Item 22:
Promoters
|
| | | | 68 | | |
Item 23:
法律訴訟和監管行動
|
| | | | 68 | | |
Item 24:
管理層和其他人在材料交易中的利益
|
| | | | 68 | | |
Item 25:
投資者關係安排
|
| | | | 68 | | |
Item 26:
審計師、轉讓代理和登記員
|
| | | | 68 | | |
Item 27:
Material Contracts
|
| | | | 68 | | |
Item 28:
Experts
|
| | | | 69 | | |
Item 29:
Other Material Facts
|
| | | | 69 | | |
Item 30:
其他信息 - 礦業或石油和天然氣申請者
|
| | | | 69 | | |
Item 31:
Exemptions
|
| | | | 69 | | |
Item 32:
發行人財務報表披露
|
| | | | 69 | | |
Item 33:
重大收購
|
| | | | 69 | | |
Item 34:
Certificates
|
| | | | 70 | | |
| | |
Page
|
| |||
Schedule A
截至2022年6月30日的實地考察審計財務報表
|
| | | | A-1 | | |
Schedule B
截至2022年3月31日和2021年3月31日的年度經審計的實地考察合併財務報表
|
| | | | B-1 | | |
Schedule C
創業管理探討與分析截至2022年3月31日和2021年3月31日的年度實地考察
|
| | | | C-1 | | |
Schedule D
實地考察預計合併財務報表
|
| | | | D-1 | | |
Schedule E
審計委員會章程
|
| | | | E-1 | | |
Schedule F
公司治理信息披露
|
| | | | F-1 | | |
Schedule G
Equity Incentive Plan
|
| | | | G-1 | | |
| | | | | |
As at March 31, 2022
($) |
| | |||
| | Current assets | | | | | | 17,240,111 | | | |
| | Total assets | | | | | | 49,183,356 | | | |
| | Total liabilities | | | | | | 26,745,396 | | | |
| | 實地考察股東權益 | | | | | | 22,437,960 | | | |
| | Net Loss | | | | | | 41,829,399 | | | |
| | Comprehensive Loss | | | | | | 41,473,054 | | | |
| | 每股虧損(基本虧損和攤薄虧損) | | | | | | 0.47 | | | |
| |
實地考察選項數量
|
| | |
Exercise Price(1)(2)
|
| | |
Expiry Date
|
| |
| |
1,530,381
|
| | |
0.50
|
| | |
March 29, 2030 to May 31, 2030
|
| |
| |
367,569
|
| | |
1.08
|
| | |
May 31, 2032
|
| |
| |
21,495
|
| | |
1.11
|
| | |
July 18, 2032
|
| |
| |
103,605
|
| | |
1.33
|
| | |
April 30, 2032
|
| |
| |
21,495
|
| | |
1.65
|
| | |
March 31, 2032
|
| |
| |
2,149
|
| | |
1.99
|
| | |
February 28, 2032
|
| |
| |
552,755
|
| | |
2.00
|
| | |
August 12, 2022 to October 01, 2030
|
| |
| |
21,495
|
| | |
2.35
|
| | |
January 31, 2032
|
| |
| |
21,495
|
| | |
2.68
|
| | |
September 01, 2022 to November 02, 2030
|
| |
| |
21,495
|
| | |
3.06
|
| | |
December 31, 2031
|
| |
| |
141,778
|
| | |
4.09
|
| | |
December 31, 2030
|
| |
| |
51,589
|
| | |
4.60
|
| | |
December 01, 2030
|
| |
| |
163,359
|
| | |
5.01
|
| | |
January 29, 2031
|
| |
| |
15,476
|
| | |
5.15
|
| | |
November 30, 2031
|
| |
| |
199,191
|
| | |
5.65
|
| | |
May 31, 2031
|
| |
| |
212,804
|
| | |
5.74
|
| | |
March 31, 2031
|
| |
| |
12,897
|
| | |
5.77
|
| | |
September 30, 2031
|
| |
| |
125,746
|
| | |
5.95
|
| | |
August 31, 2031
|
| |
| |
90,184
|
| | |
6.05
|
| | |
April 30, 2031
|
| |
| |
141,869
|
| | |
6.98
|
| | |
October 31, 2031
|
| |
| |
152,975
|
| | |
7.00
|
| | |
June 30, 2031 to October 31, 2031
|
| |
| |
90,622
|
| | |
7.74
|
| | |
July 31, 2031
|
| |
| |
68,784
|
| | |
8.00
|
| | |
February 26, 2031
|
| |
| |
235,537
|
| | |
8.25
|
| | |
February 17, 2031
|
| |
| |
可發行的野外旅行股票數量
根據團聚令 |
| | |
Exercise Price(1)
|
| | |
Expiry Date
|
| |
| |
179,098
|
| | |
$2.00
|
| | |
August 14, 2022
|
| |
| |
116,638
|
| | |
$4.50
|
| | |
January 5, 2021
|
| |
| |
656,312
|
| | |
$6.50
|
| | |
March 17, 2023
|
| |
| |
87,703
|
| | |
$6.50
|
| | |
March 17, 2023
|
| |
| |
與野外旅行衞生診所操作相關的規定
|
| | ||||||||||||
| |
Province / State
|
| | |
Medical
Professional |
| | |
Governing Law
|
| | |
Regulatory Bodies
|
| |
| |
Ontario
|
| | |
Medical Doctors
|
| | |
1991年《受管制健康行業法》(安大略省)(“RPHA”),1991年《醫學法》(安大略省)
|
| | |
安大略省內科和外科醫生學院(“CPSO”)
|
| |
| Psychologists | | | | RPHA, Psychology Act, 1991 (Ontario) | | | | 安大略省心理學家學院(“CPO”) | | | |||||
|
護士;護士從業者
|
| | | RPHA, Nursing Act, 1991 (Ontario) | | | |
College of Nurses of Ontario (“CNO”)
|
| | |||||
| Psychotherapists | | | |
RPHA, Psychotherapy Act, 2007 (Ontario)
|
| | |
安大略省註冊心理治療師學院、CPSO、CPO、CNO、安大略省職業治療師學院或安大略省社會工作者和社會服務工作者學院
|
| | |||||
|
呼吸治療師
|
| | | 1991年《呼吸治療法》(安大略省) | | | | 安大略省呼吸治療師學院 | | | |||||
| |
New Brunswick
|
| | |
Medical Doctors
|
| | |
Medical Act
|
| | |
新不倫瑞克內科和外科醫生學院
|
| |
| Psychologists | | | |
Psychologists Act
|
| | | 新不倫瑞克心理學家學院 | | | |||||
| 諮詢治療師 | | | |
有執照的諮詢治療法案
|
| | | 新不倫瑞克諮詢治療師學院 | | | |||||
|
護士;護士從業者
|
| | |
Nurses Act
|
| | |
新不倫瑞克護士協會
|
| | |||||
|
執業護士
|
| | |
《執業護士法》
|
| | |
新不倫瑞克執業護士協會
|
| | |||||
| |
New York
|
| | |
Medical Doctors
|
| | |
紐約州是紐約州教育法§6500 - 6516和6520 - 6532和8紐約州代碼、規則和條例(“NYCRR”)
|
| | |
紐約州教育局、州醫學委員會職業辦公室
|
| |
| Psychologists | | | | New York Education Law (“NYEL”) §§ 7600 and 8 NY CRR §§ 72.1 | | | |
紐約州教育局,職業辦公室(NYOP),州心理學委員會
|
| | |||||
| Psychotherapists | | | |
NYEL §§ 8400, 8 NY CRR § 52.35 and 8 NY CRR §§ 79.12.
|
| | |
州心理健康從業者委員會NYOP
|
| | |||||
|
護士;護士從業者
|
| | |
NYEL§6900和僅適用於NYCRR§64.1的護士的附加規定。
|
| | | 州護理委員會NYOP | | | |||||
| |
California
|
| | |
Medical Doctors
|
| | |
Business and Professions Code, §2190.5 (“CA BPC”)
|
| | |
加州醫學委員會
|
| |
| 自然療法醫生 | | | | CA BPC | | | | 自然療法醫學委員會 | | | |||||
| Psychologists | | | | CA BPC | | | | 加州心理委員會 | | | |||||
|
臨牀社會工作者和執業專業臨牀諮詢師
|
| | | CA BPC | | | | 加州行為科學委員會 | | | |||||
|
護士;護士從業者
|
| | | CA BPC | | | | 註冊護士委員會 | | |
| |
與野外旅行衞生診所操作相關的規定
|
| | ||||||||||||
| |
Province / State
|
| | |
Medical
Professional |
| | |
Governing Law
|
| | |
Regulatory Bodies
|
| |
| |
Illinois
|
| | |
Medical Doctors
|
| | |
Medical Practice Act (225 ILCS 60/2)
|
| | |
伊利諾伊州金融和專業監管部門(“IDFPR”)
|
| |
| Psychologists | | | | 《臨牀心理學家許可法》(225 ILCS 15/) | | | | IDFPR | | | |||||
|
專業諮詢師和臨牀專業諮詢師
|
| | |
《專業顧問和臨牀專業顧問執照和執業法案》(225 ILCS 107/1)
|
| | | IDFPR | | | |||||
|
護士;護士從業者
|
| | |
Nurse Practice Act (225 ILCS 65/)
|
| | | IDFPR | | | |||||
| |
Georgia
|
| | |
Medical Doctors
|
| | |
醫療實踐法案,佐治亞州官方法典(“OCGA”)第43-34和34A節
|
| | |
佐治亞州綜合醫療委員會
|
| |
| Psychologists | | | | OCGA Title 43, Chapter 39 | | | | 喬治亞州心理學家考試委員會 | | | |||||
| 專業顧問 | | | |
OCGA Title 43, Chapters 7A and 10A
|
| | | 佐治亞州專業顧問、社會工作者和婚姻家庭治療師綜合委員會 | | | |||||
| 護士;護士從業者 | | | | Nurse Practice Act, OCGA § 43-26 | | | | 佐治亞州護士委員會 | | | |||||
| |
Texas
|
| | |
專業顧問
|
| | |
德克薩斯州職業代碼第503章
|
| | |
德克薩斯州行為健康執行委員會(“TBHEC”)
|
| |
| Medical Doctors | | | | 德克薩斯職業法典第155章和第22章TAC第163章 | | | | Texas Medical Board | | | |||||
| Psychologists | | | |
德克薩斯州職業代碼第501章
|
| | | TBHEC | | | |||||
| 護士;護士從業者 | | | |
德克薩斯州職業法典第301章
|
| | | 德克薩斯州護士委員會 | | | |||||
| |
Netherlands
|
| | |
Medical Doctors
|
| | |
《個人醫保法》(Wet op de Beroepen in de Insulduele Gezondheidszor,“BIG”),如果提供其他護理,《醫療質量、投訴和爭議法》(Wet kwaliteit,kallachten en geschillen Zorg,“WKKGGZ”)
|
| | |
衞生、福利和體育部(VWS)、衞生和青年保健檢查局(Inspectie Gezondheidszorg En Jeugd)和荷蘭皇家醫學協會(Koninklijke Nederlandsche Maatscappij Tot Behading Der Geneeskunst)
|
| |
|
Health Psychologists
|
| | | 大,如果提供其他護理,WKKGZ | | | |
VWS、IGJ和醫療保健心理學家聯合會(Federatie van Gezondheidzorgmental ologen心理療法,“FGZPT”)
|
| | |||||
| Psychotherapists | | | |
大,如果提供其他護理,WKKGZ
|
| | | VWS, IGJ and FGZPT | | | |||||
|
執業護士專家
|
| | |
大,如果提供其他護理,WKKGZ
|
| | |
護士專科註冊委員會(地區專科醫生註冊委員會)
|
| | |||||
| |
British Columbia
|
| | |
Medical Doctors
|
| | |
《健康職業法(不列顛哥倫比亞省)》(HPA),《醫生條例》
|
| | |
不列顛哥倫比亞省內科和外科醫生學院
|
| |
| Psychologists | | | | 《心理學家條例》HPA | | | | 不列顛哥倫比亞省心理學家學院 | | | |||||
| Psychotherapists | | | | Unregulated in BC | | | | Unregulated in BC | | | |||||
| Nurses | | | | HPA、護士(註冊)和護士執業者條例 | | | | 不列顛哥倫比亞護士和助產士學院 | | |
| |
與野外旅行衞生診所操作相關的規定
|
| | ||||||||||||
| |
Province / State
|
| | |
Medical
Professional |
| | |
Governing Law
|
| | |
Regulatory Bodies
|
| |
| |
District of Columbia
|
| | |
Medical Doctors
|
| | |
哥倫比亞特區官方法規第3章第12章第1-5子章;哥倫比亞特區市政法規第17章第46章
|
| | |
The DC Board of Medicine
|
| |
| Psychologists | | | |
哥倫比亞特區官方法規第3章第12章第1-5子章;哥倫比亞特區市政法規第17章第69章
|
| | | DC心理委員會 | | | |||||
| 專業顧問 | | | |
哥倫比亞特區官方法規第3章第12章第7A子章;哥倫比亞特區市政法規第17章第66章
|
| | | DC專業諮詢委員會 | | | |||||
|
護士;護士從業者
|
| | |
《哥倫比亞特區護士執業法案》官方法規第3章第12章;《哥倫比亞特區市政法規法典》第17章第54-60章
|
| | | The DC Board of Nursing | | | |||||
| |
Washington
|
| | |
Medical Doctors
|
| | |
Wash. Rev. Code Ann. §§ 18.71.002, et seq.; 18.71B.010, et seq.; Wash. Admin. Code §§ 246-919-421, et seq.
|
| | |
醫療質量保證委員會
|
| |
| 自然療法醫生 | | | |
Wash. Rev. Code Ann. §§18.36A, et seq.; Wash. Admin. Code §§246-836-210, et seq
|
| | | 自然療法委員會 | | | |||||
| Psychologists | | | |
Wash. Rev. Code Ann. §§ 18.83.005, et seq.; Wash. Admin. Code §§ 246-924-000, et seq.
|
| | |
華盛頓衞生部心理檢查委員會(EBOP)
|
| | |||||
| 心理健康顧問、婚姻和家庭治療師 | | | | Wash. Rev. Code Ann. §§ 18.225.005, et seq; Wash. Admin. Code §§ 246-809-000, et seq. | | | | 華盛頓衞生部;心理健康顧問、婚姻和家庭治療師以及社會工作者諮詢委員會 | | | |||||
|
護士;護士從業者
|
| | |
Wash. Rev. Code Ann. §§ 18.79.010, et seq.; Wash. Admin. Code §§ 246-840-000, et seq.
|
| | |
華盛頓衞生部護理質量保證委員會
|
| |
| |
Sources
|
| | |
Funds
|
| | |||
| | 截至2022年3月31日的負營運資金(1) | | | | | $ | (2,192,104) | | | |
| | 實地考察健康有限公司的貢獻 | | | | | $ | 2,192,014 | | | |
| | 野戰健康有限公司貢獻 - 附加(5) | | | | | $ | 2,099,861 | | | |
| | 同時融資的估計淨收益(2) | | | | | $ | 15,140,010 | | | |
| | 在滿足託管解除條件後的實地考察估計資金 | | | | | $ | 2,100,000 | | | |
| | 過去12個月的收入(3) | | | | | $ | 4,860,129 | | | |
| | Promissory note(4) | | | | | $ | 2,500,000 | | | |
| | 上市完成後最終發行人的預計資金 | | | | |
$
|
26,700,000
|
| | |
| |
Principal Purpose
|
| | |
Estimated Amount
|
| | |||
| | 一般和行政管理 | | | | | $ | 11,100,000 | | | |
| | Occupancy costs | | | | | $ | 3,800,000 | | | |
| | Sales and Marketing | | | | | $ | 2,000,000 | | | |
| | Patient Services | | | | | $ | 8,800,000 | | | |
| |
Total Spend
|
| | | | $ | 25,700,000 | | | |
| |
Unallocated Funds
|
| | | | $ | 1,000,000 | | | |
| | Total: | | | | | $ | 26,700,000 | | | |
| |
Name
|
| | |
Position with Field
Trip |
| | |
Number of
Field Trip Options |
| | |
Exercise Price(1)
|
| | |
Expiry Date
|
| |
| | Keith Merker | | | |
Director
|
| | |
0(2)
|
| | |
—
|
| | |
—
|
| |
| | Araba Chintoh | | | |
Director
|
| | |
0(2)
|
| | |
—
|
| | |
—
|
| |
| | Barry Fishman | | | |
Director
|
| | |
85,983
|
| | |
7.00
|
| | |
June 30, 2031
|
| |
| |
Ronan Levy
|
| | |
Director, CEO
|
| | |
51,590
|
| | |
8.25
|
| | |
February 17, 2031
|
| |
|
42,991
|
| | |
1.08
|
| | |
May 31, 2032
|
| | |||||||||
| |
Syed A Mujeeb Jafferi
|
| | |
President
|
| | |
51,590
|
| | |
8.25
|
| | |
February 17, 2031
|
| |
|
42,991
|
| | |
1.08
|
| | |
May 31, 2032
|
| | |||||||||
| |
Donna Wong
|
| | |
CFO
|
| | |
42,991
|
| | |
4.09
|
| | |
December 31, 2030
|
| |
|
21,495
|
| | |
1.08
|
| | |
May 31, 2032
|
| | |||||||||
| |
Paula Amy Hewitt
|
| | |
VP, General Counsel,
Chief Privacy Officer & Secretary |
| | |
85,983
|
| | |
2.00
|
| | |
July 26, 2030
|
| |
|
33,437
|
| | |
6.05
|
| | |
April 30, 2031
|
| | |||||||||
|
21,495
|
| | |
1.08
|
| | |
May 31, 2032
|
| | |||||||||
| |
Amardeep Manhas
|
| | |
Chief Technology
Officer |
| | |
184,864
|
| | |
0.50
|
| | |
March 29, 2030
|
| |
|
21,495
|
| | |
1.08
|
| | |
May 31, 2032
|
| | |||||||||
| | Vicki Reed | | | |
首席營銷官
|
| | |
21,495
|
| | |
1.08
|
| | |
May 31, 2032
|
| |
| |
Michael Verbora
|
| | |
SVP, Medical Director
|
| | |
107,480
|
| | |
0.50
|
| | |
March 29, 2030
|
| |
|
21,495
|
| | |
1.08
|
| | |
May 31, 2032
|
| | |||||||||
| |
Elizabeth Wolfson
|
| | |
VP, Clinical Services
|
| | |
61,082
|
| | |
6.98
|
| | |
October 31, 2031
|
| |
|
24,900
|
| | |
6.98
|
| | |
October 31, 2031
|
| | |||||||||
|
8,598
|
| | |
1.33
|
| | |
May 31, 2032
|
| | |||||||||
| |
Edgar Montalvo Diaz
|
| | |
VP, Clinical Operations
|
| | |
42,991
|
| | |
5.95
|
| | |
August 31, 2031
|
| |
| | Chetan Lakhani | | | |
產品和數字戰略副總裁
|
| | |
42,991
|
| | |
1.08
|
| | |
May 31, 2032
|
| |
| |
Onur Yildirim
|
| | |
董事,野外旅行健康公司
|
| | |
85,983
|
| | |
0.50
|
| | |
May 14, 2030
|
| |
|
17,196
|
| | |
7.74
|
| | |
July 31, 2031
|
| | |||||||||
| |
Michael Coupland
|
| | |
VP, Occupational Health
|
| | |
21,495
|
| | |
1.33
|
| | |
April 30, 2032
|
| |
| |
Non-Executive Employees(1)
|
| | |
Various
|
| | |
1,436,295
|
| | |
0.5 – 8.25
|
| | |
August 12, 2022 –
July 18, 2032 |
| |
| |
個人服務協議下的顧問(1)
|
| | |
Various
|
| | |
795,680
|
| | |
0.5 – 7.74
|
| | |
September 28, 2022 –
May 31, 2032 |
| |
| |
技術顧問和諮詢委員會成員(1)
|
| | |
Advisor
|
| | |
992,159
|
| | |
0.5 – 8.25
|
| | |
September 30, 2022 –
May 31, 2032 |
| |
| |
Name & Residence
|
| | |
主題實地考察分享數
價值託管協議 |
| | |
% of Field Trip Shares
(Non-Diluted)(1) |
| | ||||||
| |
Reunion
Canada |
| | | | | 19,615,000 | | | | | | | 21.84% | | | |
| |
Name
|
| | |
實地考察共享數量
|
| | |
% of Field Trip Shares
(Non-Diluted)(1) |
| | ||||||
| | Oasis | | | | | | 17,953,803 | | | | | | | 19.99% | | | |
| | Reunion | | | | | | 19,615,000 | | | | | | | 21.84% | | | |
| |
名稱、省或州,以及
居住國和 Position(s) |
| | |
過去五年的主要職業
|
| | |
Number of
Field Trip Shares(1) |
| | |
Percentage
of Field Trip Shares(2) |
| |
| |
Ronan Levy(3)
Ontario, Canada 董事首席執行官兼董事長 |
| | |
留尼汪島執行主席
特徵生物科學公司首席戰略官 Aurora Cannabis Inc.商務和公司事務高級副總裁 Canvis Rx Holdings Inc.首席企業官兼總法律顧問 TDF債務諮詢法律專業公司負責人 多倫多黃金公司總裁 |
| | |
3,024,057
|
| | |
3.4%
|
| |
| |
Alexander Shoghi
Texas, U.S. Director |
| | |
綠洲管理有限公司投資組合經理
|
| | |
Nil(13)
|
| | |
Nil(13)
|
| |
| |
Donna Wong(4)
Ontario, Canada 首席財務官 |
| | |
留尼汪島首席財務官
安點顧問公司董事管理 ViXS系統公司財務副總裁費爾法克斯非洲公司財務報告部高級經理 |
| | |
6,614
|
| | |
|
| |
| |
Mujeeb Jafferi(5)(12)
Ontario, Canada President |
| | |
留尼汪島首席運營官
剛能太陽能的總裁 Just Energy Corp.銷售戰略與轉型副總裁總裁 Lightwing Partners合夥人; |
| | |
3,114,817
|
| | |
3.5%
|
| |
| |
Paula Amy Hewitt(6)
Ontario, Canada 總裁副總法律顧問兼首席隱私官 |
| | |
團圓副總法律顧問兼公司祕書總裁
高級副總裁,Raymond James Ltd.總法律顧問、首席合規官兼首席隱私官。 麥格理集團加拿大首席合規官高級副總裁 鄧迪證券有限公司法律合規部總裁副總裁 |
| | |
3,135
|
| | |
|
| |
| |
Amardeep Manhas(7)
Ontario, Canada 首席技術官 |
| | |
留尼汪島首席技術官
克里烏斯能源管理有限責任公司太陽能運營副總裁總裁 業務運營高級合夥人, SunEdison LLC Lightwing Inc.運營副總裁總裁 |
| | |
47,768
|
| | |
|
| |
| |
Vicki Reed(8)
New York, U.S. 首席營銷官 |
| | |
留尼汪島首席增長官
VII諮詢公司的主要所有者 FormSense的顧問 |
| | |
Nil
|
| | |
Nil
|
| |
| |
名稱、省或州,以及
居住國和 Position(s) |
| | |
過去五年的主要職業
|
| | |
Number of
Field Trip Shares(1) |
| | |
Percentage
of Field Trip Shares(2) |
| |
| |
Dr. Michael Verbora(9)
Ontario, Canada 高級副總裁和醫療董事 |
| | |
Aleafia Health首席醫療官
團圓的醫療董事 麥克馬斯特大學醫學助理教授 安大略省醫學會全科和家庭醫學分會司庫兼地區代表 醫療董事&加拿大醫療診所主任醫師 |
| | |
Nil
|
| | |
Nil
|
| |
| |
Dr. Araba Chintoh(12)
Ontario, Canada Director |
| | |
多倫多大學特默蒂醫學院精神病學系教授
坎貝爾家庭心理健康研究所(成癮與心理健康中心)臨牀科學家 |
| | |
Nil
|
| | |
Nil
|
| |
| |
Keith Merker(11)
Ontario, Canada Director |
| | |
Entrepreneur
WeedMD Inc.前首席執行官、首席財務官兼董事 |
| | |
Nil
|
| | |
Nil
|
| |
| |
Barry Fishman(10)
Ontario, Canada Director |
| | |
Director of Reunion
vivo Cannabis Inc.首席執行官 Merus Labs首席執行官 |
| | |
128,975
|
| | |
|
| |
| |
Elizabeth Wolfson, PhD(14)
California, U.S. 美國野外旅行健康中心臨牀服務部總裁副主任 |
| | |
野外旅行健康有限公司臨牀服務部總裁副主任
加州聖巴巴拉安提阿大學臨牀心理學碩士講座 加州聖巴巴拉私人執業心理治療師 |
| | |
Nil
|
| | |
Nil
|
| |
| |
Edgar Montalvo Diaz(15)
Ontario, Canada 加拿大野外旅行健康中心臨牀運營副總裁 |
| | |
加拿大野外旅行健康中心臨牀運營副總裁
加拿大大麻診所遠程醫療負責人。 深圳隆隆實業銷售董事(跨國陣地) |
| | |
Nil
|
| | |
Nil
|
| |
| |
Chet Lakhani(16)
Ontario, Canada 旅行數碼數字戰略與產品副總裁總裁 |
| | |
實地考察健康數字戰略和產品副總裁
董事,朗樂的數字戰略 Founder & CEO at Mentr |
| | |
Nil
|
| | |
Nil
|
| |
| |
Onur Yildirim(17)
Gelderland, Netherlands 野外旅行健康公司總經理兼董事 |
| | |
野外旅行健康公司總經理兼董事
塞西爾聯盟基金會首席運營官 諾華公司荷蘭醫學科學聯絡處 比利時揚森製藥公司臨牀科學家 荷蘭拉德布大學博士生/大學教師 |
| | |
Nil
|
| | |
Nil
|
| |
| |
Michael Coupland(18)
Salt Spring Island, BC 加拿大健康實地考察職業健康副總裁總裁 |
| | |
加拿大健康實地考察職業健康副總裁總裁
Michael Coupland註冊心理學家(私人執業) IMCS Group Inc.網絡醫療董事,2009年1月至2021年4月 |
| | |
Nil
|
| | |
Nil
|
| |
| |
Name of Director
or Officer |
| | |
Name of Reporting Issuer
|
| | |
Name of Trading Market
|
| | |
Position
|
| | |
Period
(From/To) |
| |
| |
Ronan Levy
|
| | |
Aurora Cannabis Inc.
|
| | |
TSX
|
| | |
商務和公司事務高級副總裁
|
| | |
November 2017 −
June 2018 |
| |
|
Field Trip Health Ltd.
|
| | |
TSX/NASDAQ
|
| | |
董事執行主席
|
| | |
April 2019 −
Present |
| | |||||
| |
Keith Merker
|
| | |
Entourage Health Corp.(前身為WeedMD Inc.)
|
| | |
TSXV
|
| | |
CEO, CFO, Director
|
| | |
April, 2017 −
February, 2020 |
| |
|
Lift & Co. Corp.
|
| | |
TSXV
|
| | |
Director
|
| | |
August 2017 −
September 2018 |
| | |||||
| |
Alex Shoghi
|
| | |
安薩斯資本控股公司
|
| | |
CSE
|
| | |
Director
|
| | |
June 2022 −
Present |
| |
|
Jakks Pacific Inc.
|
| | |
NASDAQ
|
| | |
Director
|
| | |
December 2015 −
Present |
| |
| |
Name of Director
or Officer |
| | |
Name of Reporting Issuer
|
| | |
Name of Trading Market
|
| | |
Position
|
| | |
Period
(From/To) |
| |
| |
Barry Fishman
|
| | |
Field Trip Health Ltd.
|
| | |
TSX/NASDAQ
|
| | |
Lead Director
|
| | |
June 2021 −
Present |
| |
|
Akerna Corp
|
| | |
NASDAQ
|
| | |
首席執行官
|
| | |
June 2021 −
Present |
| | |||||
|
VIVO Cannabis Inc.
|
| | |
TSX
|
| | |
首席執行官
|
| | |
October 2017 −
December 2020 |
| | |||||
|
Merus Labs
|
| | |
TSX/NASDAQ
|
| | |
首席執行官
|
| | |
September 2014 −
September 2017 |
| | |||||
|
Aurora Cannabis Inc.
|
| | |
TSX/NYSE
|
| | |
Director
|
| | |
Jan 2016 −
Sep 2017 |
| | |||||
|
樹冠生長公司
|
| | |
TSX/NASDAQ
|
| | |
Director
|
| | |
Jan 2014 −
Jan 2016 |
| | |||||
|
Advanz Pharma
|
| | |
NASDAQ
|
| | |
Director
|
| | |
Sep 2018 −
Dec 2019 |
| | |||||
| |
Paula Amy Hewitt
|
| | |
考德威爾投資管理有限公司(1)
|
| | |
TSX
|
| | |
Director
|
| | |
December 2019 −
Present |
| |
|
Field Trip Health Ltd.
|
| | |
TSX/NASDAQ
|
| | |
副總裁、總法律顧問、首席隱私官兼公司祕書
|
| | |
July 2020 −
Present |
| | |||||
| |
Donna Wong
|
| | |
ViXS Systems Inc.
|
| | |
TSX
|
| | |
VP, Finance
|
| | |
July 2013 −
December 2017 |
| |
|
Field Trip Health Ltd.
|
| | |
TSX/NASDAQ
|
| | |
首席財務官
|
| | |
September 2020 −
Present |
| | |||||
| |
Michael Verbora
|
| | |
Aleafia Health Inc.(前身為Canabo Medical Inc.)
|
| | |
TSX
|
| | |
首席醫療官董事
|
| | |
March 2018 −
Present |
| |
| | Amardeep Manhas | | | |
Field Trip Health Ltd.
|
| | |
TSX/NASDAQ
|
| | |
首席技術官
|
| | |
October 2019 −
Present |
| |
| | Vicki Reed | | | |
Field Trip Health Ltd.
|
| | |
TSX/NASDAQ
|
| | |
首席營銷官
|
| | |
October 2021 −
Present |
| |
| |
不包括補償證券的補償表(1)(5)
|
| | ||||||||||||||||||||||||||||
| |
Name and position
|
| | |
Year
|
| | |
Salary,
consulting fee, retainer or commission ($) |
| | |
Bonus
($) |
| | |
Committee
or meeting fees ($) |
| | |
Value of
perquisites ($) |
| | |
Value of
all other compensation(3) ($) |
| | |
Total
compensation ($) |
| |
| |
Ronan Levy(2)
Chief Executive Officer Director |
| | |
2022
|
| | |
218,500
|
| | |
54,150
|
| | |
—
|
| | |
—
|
| | |
6,058.38
|
| | |
278,698.38
|
| |
|
2021
|
| | |
110,255.1
|
| | |
28,500
|
| | |
—
|
| | |
—
|
| | |
4,067.90
|
| | |
142,823
|
| | |||||
| |
Donna Wong
首席財務官 |
| | |
2022
|
| | |
229,757.50
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
229,757.50
|
| |
|
2021
|
| | |
113,050.00
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
113,050.00
|
| | |||||
| |
Vicki Reed
首席營銷官 |
| | |
2022
|
| | |
300,864.00
|
| | | | | | |
—
|
| | |
—
|
| | |
—
|
| | |
300,864.00
|
| |
|
2021
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
—
|
| |
|
Schedule A
|
| | — | | | 截至2022年6月30日成立之日,經審計的實地考察財務報表(此處稱為SpinCo) | |
|
Schedule B
|
| | — | | | 截至2022年3月31日和2021年3月31日的年度經審計的實地考察合併財務報表(在此稱為SpinCo) | |
|
Schedule C
|
| | | | | 創業管理探討與分析截至2022年3月31日和2021年3月31日的年度實地考察 | |
|
Schedule D
|
| | — | | | 實地考察預計合併財務報表(以下簡稱SpinCo) | |
|
Schedule E
|
| | — | | | 審計委員會章程 | |
|
Schedule F
|
| | — | | | 公司治理信息披露 | |
|
Schedule G
|
| | — | | | 股權激勵計劃 | |
|
/s/ Ronan Levy
Ronan Levy
首席執行官、董事長兼董事 |
| |
/s/ Donna Wong
Donna Wong
首席財務官 |
|
|
/s/ Ronan Levy
Ronan Levy
Director |
| |
/s/ Keith Merker
Keith Merker
Director |
|
| | | | | | | | |
June 30 2022
|
| |||
(以加元表示)
|
| |
Notes
|
| |
$
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash
|
| | | | | | | | |
|
1
|
| |
TOTAL ASSETS
|
| | | | | | | | | | 1 | | |
EQUITY | | | | | | | | | | | | | |
Share capital
|
| | |
|
4
|
| | | |
|
1
|
| |
TOTAL EQUITY
|
| | | | | | | | | | 1 | | |
| /s/ Ronan Levy | | | /s/ Joseph del Moral | |
|
Director
|
| |
Director
|
|
| | | | | |
自
日期起的期間
incorporation on April 28, 2022 to June 30 2022 |
| |||
(以加元表示)
|
| |
Notes
|
| |
$
|
| |||
Revenue | | | | | | | | — | | |
Expenses
|
| | | | | |
|
—
|
| |
Net profit before tax
|
| | | | | | | — | | |
Income tax
|
| | | | | | | — | | |
Net profit
|
| | | | | | | — | | |
| | | | | | | | |
Share capital
|
| |
Share capital
|
| |
Total equity
|
| |||||||||
(以加元表示)
|
| |
Note
|
| |
# of shares
|
| |
$
|
| |
$
|
| ||||||||||||
Share issuance
|
| | |
|
4
|
| | | | | 100 | | | | | | 1 | | | | |
|
1
|
| |
Balance, June 30, 2022
|
| | | | | | | | | | 100 | | | | | | 1 | | | | | | 1 | | |
| | | | | | | | |
自
日期起的期間
incorporation on April 28, 2022 to June 30 2022 |
| |||
(以加元表示)
|
| |
Notes
|
| |
$
|
| ||||||
Net profit before tax
|
| | | | | | | | |
|
—
|
| |
與經營活動相關的現金
|
| | | | | | | | |
|
—
|
| |
與投資活動相關的現金
|
| | | | | | | | |
|
—
|
| |
融資活動 | | | | | | | | | | | | | |
Share issuance
|
| | |
|
4
|
| | | |
|
1
|
| |
與融資活動相關的現金
|
| | | | | | | | |
|
1
|
| |
期內現金淨變化
|
| | | | | | | | |
|
1
|
| |
Cash, beginning of period
|
| | | | | | | | |
|
—
|
| |
Cash, end of period
|
| | | | | | | | | | 1 | | |
|
獨立審計師報告
|
| |
![]() |
|
| | | |
/s/ MNP LLP
|
| | | |
|
Waterloo, Ontario
May 20, 2022 |
| |
特許專業會計師
註冊會計師 |
| | | |
| | | |
![]() |
|
| | | | | | | | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
(以加元表示)
|
| |
Notes
|
| |
$
|
| |
$
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
CURRENT | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | | | |
|
1,998,665
|
| | | |
|
1,304,134
|
| |
Restricted cash
|
| | |
|
4
|
| | | |
|
776,551
|
| | | |
|
588,041
|
| |
Accounts receivable
|
| | |
|
5
|
| | | |
|
1,053,077
|
| | | |
|
729,993
|
| |
Other assets
|
| | |
|
6
|
| | | |
|
614,023
|
| | | |
|
709,252
|
| |
TOTAL CURRENT ASSETS
|
| | | | | | | | | | 4,442,316 | | | | | | 3,331,420 | | |
NON-CURRENT | | | | | | | | | | | | | | | | | | | |
財產、廠房和設備
|
| | |
|
7
|
| | | |
|
4,462,175
|
| | | |
|
2,198,817
|
| |
Intangible assets
|
| | |
|
8
|
| | | |
|
483,354
|
| | | |
|
427,124
|
| |
Right-of-use assets
|
| | |
|
9
|
| | | |
|
27,285,334
|
| | | |
|
7,182,358
|
| |
Other non-current assets
|
| | |
|
6
|
| | | |
|
675,022
|
| | | |
|
481,743
|
| |
非流動資產合計
|
| | | | | | | | | | 32,905,885 | | | | | | 10,290,042 | | |
TOTAL ASSETS
|
| | | | | | | | | | 37,348,201 | | | | | | 13,621,462 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
CURRENT | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | |
|
10
|
| | | |
|
4,048,880
|
| | | |
|
2,110,678
|
| |
Deferred revenue
|
| | | | | | | | |
|
278,717
|
| | | |
|
42,318
|
| |
租賃債務的當期部分
|
| | |
|
9
|
| | | |
|
2,306,823
|
| | | |
|
1,070,435
|
| |
流動負債總額
|
| | | | | | | | | | 6,634,420 | | | | | | 3,223,431 | | |
NON-CURRENT | | | | | | | | | | | | | | | | | | | |
Loan payable
|
| | | | | | | | |
|
31,163
|
| | | |
|
23,112
|
| |
Lease obligations
|
| | |
|
9
|
| | | |
|
26,714,233
|
| | | |
|
6,403,372
|
| |
非流動負債合計
|
| | | | | | | | | | 26,745,396 | | | | | | 6,426,484 | | |
TOTAL LIABILITIES
|
| | | | | | | | | | 33,379,816 | | | | | | 9,649,915 | | |
NET INVESTMENT | | | | | | | | | | | | | | | | | | | |
Investment
|
| | | | | | | | |
|
3,284,738
|
| | | |
|
3,644,245
|
| |
累計其他綜合收益
|
| | | | | | | | |
|
683,647
|
| | | |
|
327,302
|
| |
TOTAL NET INVESTMENT
|
| | | | | | | | | | 3,968,385 | | | | | | 3,971,547 | | |
總負債和淨投資
|
| | | | | | | | | | 37,348,201 | | | | | | 13,621,462 | | |
| /s/ Joseph Del Moral | | | /s/ Helen Boudreau | |
|
Director
|
| |
Director
|
|
| | | | | | | | |
For the Fiscal Year
Ended March 31, 2022 |
| |
For the Fiscal Year
Ended March 31, 2021 |
| ||||||
(以加元表示)
|
| |
Notes
|
| |
$
|
| |
$
|
| |||||||||
REVENUE | | | | | | | | | | | | | | | | | | | |
Patient services
|
| | | | | | | | |
|
4,860,129
|
| | | |
|
960,895
|
| |
Total revenue
|
| | | | | | | | | | 4,860,129 | | | | | | 960,895 | | |
運營費用 | | | | | | | | | | | | | | | | | | | |
一般事務和管理
|
| | |
|
13
|
| | | |
|
24,415,136
|
| | | |
|
9,513,552
|
| |
Occupancy costs
|
| | |
|
14
|
| | | |
|
1,667,985
|
| | | |
|
897,391
|
| |
Sales and marketing
|
| | |
|
15
|
| | | |
|
3,893,426
|
| | | |
|
1,700,432
|
| |
研發
|
| | |
|
16
|
| | | |
|
352,472
|
| | | |
|
1,810,488
|
| |
折舊及攤銷
|
| | |
|
17
|
| | | |
|
3,603,067
|
| | | |
|
1,394,404
|
| |
Patient services
|
| | |
|
18
|
| | | |
|
9,150,236
|
| | | |
|
1,995,106
|
| |
總運營費用
|
| | | | | | | | | | 43,082,322 | | | | | | 17,311,373 | | |
其他收入(支出) | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | |
|
19
|
| | | |
|
28,388
|
| | | |
|
18,597
|
| |
Interest expense
|
| | |
|
20
|
| | | |
|
(1,096,343)
|
| | | |
|
(303,296)
|
| |
Other expense, net
|
| | |
|
21
|
| | | |
|
(767,161)
|
| | | |
|
(1,242,096)
|
| |
所得税前淨虧損
|
| | | | | | | | | | (40,057,309) | | | | | | (17,877,273) | | |
Income taxes
|
| | |
|
26
|
| | | |
|
—
|
| | | |
|
—
|
| |
Net loss
|
| | | | | | | | | | (40,057,309) | | | | | | (17,877,273) | | |
境外子公司的翻譯匯兑收益
|
| | | | | | | | |
|
356,345
|
| | | |
|
377,341
|
| |
COMPREHENSIVE LOSS
|
| | | | | | | | | | (39,700,964) | | | | | | (17,499,932) | | |
NET LOSS PER SHARE | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
12
|
| | | |
|
(0.81)
|
| | | |
|
(0.63)
|
| |
| | | | | | | | |
Investment
|
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Non-controlling
Interest |
| |
Total
|
| ||||||||||||
(以加元表示)
|
| |
Notes
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||
Balance, April 1, 2021
|
| | | | | | | | | | 3,644,245 | | | | | | 327,302 | | | | | | — | | | | |
|
3,971,547
|
| |
Net loss
|
| | | | | | | | | | (40,057,309) | | | | | | — | | | | | | — | | | | |
|
(40,057,309)
|
| |
境外子公司折算匯兑損失
|
| | | | | | | | | | — | | | | | | 356,345 | | | | | | — | | | | |
|
356,345
|
| |
Comprehensive loss
|
| | | | | | | | | | (40,057,309) | | | | | | 356,345 | | | | | | — | | | | | | (39,700,964) | | |
野外旅行健康有限公司和野外旅行迷幻藥公司的貢獻
|
| | | | | | | | | | 34,052,952 | | | | | | — | | | | | | — | | | | |
|
34,052,952
|
| |
Share-based payments
|
| | |
|
11
|
| | | | | 5,644,850 | | | | | | — | | | | | | — | | | | |
|
5,644,850
|
| |
Balance, March 31, 2022
|
| | | | | | | | | | 3,284,738 | | | | | | 683,647 | | | | | | — | | | | | | 3,968,385 | | |
| | | | | | | | |
Investment
|
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Non-controlling
Interest |
| |
Total
|
| ||||||||||||
| | | | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Balance, April 1, 2020
|
| | | | | | | | | | 1,226,380 | | | | | | (50,041) | | | | | | 8,344 | | | | |
|
1,184,683
|
| |
Net loss
|
| | | | | | | | | | (17,877,273) | | | | | | 0 | | | | | | 1,934 | | | | |
|
(17,875,339)
|
| |
境外子公司的翻譯匯兑收益
|
| | | | | | | | | | (1,960) | | | | | | 376,790 | | | | | | 59 | | | | |
|
374,889
|
| |
綜合收益(虧損)
|
| | | | | | | | | | (17,879,233) | | | | | | 376,790 | | | | | | 1,993 | | | | | | (17,500,450) | | |
野外旅行健康有限公司和野外旅行迷幻藥公司的貢獻
|
| | | | | | | | | | 18,606,924 | | | | | | — | | | | | | — | | | | |
|
18,606,924
|
| |
Share-based payments
|
| | |
|
11
|
| | | | | 1,680,390 | | | | | | — | | | | | | — | | | | |
|
1,680,390
|
| |
購買非控股權益
|
| | | | | | | | | | 9,784 | | | | | | 553 | | | | | | (10,337) | | | | |
|
—
|
| |
Balance, March 31, 2021
|
| | | | | | | | | | 3,644,245 | | | | | | 327,302 | | | | | | — | | | | | | 3,971,547 | | |
| | | | | | | | |
For the Fiscal
Year Ended March 31, 2022 |
| |
For the Fiscal
Year Ended March 31, 2021 |
| ||||||
(以加元表示)
|
| |
Notes
|
| |
$
|
| |
$
|
| |||||||||
經營活動 | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | | |
|
(40,057,309)
|
| | | |
|
(17,877,273)
|
| |
不涉及現金的物品: | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | |
|
17
|
| | | |
|
3,603,067
|
| | | |
|
1,394,404
|
| |
Share-based payments
|
| | |
|
11
|
| | | |
|
5,644,850
|
| | | |
|
2,880,143
|
| |
未實現匯兑損失
|
| | | | | | | | |
|
52,816
|
| | | |
|
91,054
|
| |
政府援助貸款
|
| | | | | | | | |
|
(16,492)
|
| | | |
|
(18,681)
|
| |
Interest income
|
| | |
|
19
|
| | | |
|
(28,388)
|
| | | |
|
(18,597)
|
| |
Interest expense
|
| | |
|
20
|
| | | |
|
1,096,343
|
| | | |
|
303,296
|
| |
代表SpinCo支付的野外旅行健康有限公司和野外旅行迷幻藥物公司的費用
|
| | | | | | | | |
|
13,281,935
|
| | | |
|
10,240,826
|
| |
非現金營運資金淨變化
|
| | |
|
22
|
| | | |
|
1,881,969
|
| | | |
|
(1,030,693)
|
| |
| | | | | | | | | | | (14,541,210) | | | | | | (4,035,521) | | |
Interest received
|
| | | | | | | | |
|
17,102
|
| | | |
|
16,761
|
| |
與經營活動相關的現金
|
| | | | | | | | | | (14,524,108) | | | | | | (4,018,760) | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
購置房產、廠房和設備
|
| | | | | | | | |
|
(2,980,377)
|
| | | |
|
(1,978,790)
|
| |
無形資產開發
|
| | | | | | | | |
|
(222,165)
|
| | | |
|
(363,311)
|
| |
為使用權資產支付的可退還保證金
|
| | | | | | | | |
|
(422,353)
|
| | | |
|
(181,256)
|
| |
與投資活動相關的現金
|
| | | | | | | | | | (3,624,895) | | | | | | (2,523,357) | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
償還租賃債務
|
| | |
|
9
|
| | | |
|
(2,009,586)
|
| | | |
|
(806,651)
|
| |
來自野外旅行幻覺公司的投資
|
| | | | | | | | |
|
20,771,017
|
| | | |
|
8,366,098
|
| |
Loan received
|
| | | | | | | | |
|
20,000
|
| | | |
|
40,000
|
| |
與融資活動相關的現金
|
| | | | | | | | | | 18,781,431 | | | | | | 7,599,447 | | |
本年度現金淨變化
|
| | | | | | | | |
|
632,428
|
| | | |
|
1,057,330
|
| |
匯率對現金變化的影響
|
| | | | | | | | |
|
250,613
|
| | | |
|
359,255
|
| |
Cash, beginning of the year
|
| | | | | | | | |
|
1,892,175
|
| | | |
|
475,590
|
| |
CASH, END OF THE YEAR
|
| | | | | | | | | | 2,775,216 | | | | | | 1,892,175 | | |
Represented by: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | | | | | |
|
1,998,665
|
| | | |
|
1,304,134
|
| |
Restricted cash
|
| | | | | | | | |
|
776,551
|
| | | |
|
588,041
|
| |
CASH, END OF YEAR
|
| | | | | | | | | | 2,775,216 | | | | | | 1,892,175 | | |
Subsidiary
|
| |
Jurisdiction
|
| |
Functional Currency
|
| |
% Ownership
|
| |||
加拿大健康實地考察公司
|
| | Ontario, Canada | | | Canadian Dollars | | | | | 100% | | |
Field Trip Health USA Inc.
|
| | Delaware, USA | | |
United States dollars
|
| | | | 100% | | |
野外旅行健康控股公司(I)
|
| | Ontario, Canada | | | Canadian dollars | | | | | 100% | | |
Field Trip Health B.V.
|
| | Netherlands | | | Euros | | | | | 100% | | |
實地考察數字加拿大公司
|
| | Ontario, Canada | | | Canadian dollars | | | | | 100% | | |
Field Trip Digital USA Inc.
|
| | Delaware, USA | | |
United States dollars
|
| | | | 100% | | |
Field Trip Digital LLC
|
| | Delaware, USA | | |
United States dollars
|
| | | | 100% | | |
實地考察天然產品有限公司
|
| |
Kingston, Jamaica
|
| |
United States dollars
|
| | | | 100% | | |
實地考察培訓美國公司
|
| | Delaware, USA | | |
United States dollars
|
| | | | 100% | | |
| 租賃改進 | | |
縮短資產壽命和租賃期
|
| |
Straight-line
|
|
| 傢俱和固定裝置 | | |
5 years
|
| |
Straight-line
|
|
| 醫療和實驗室設備 | | |
5 years
|
| |
Straight-line
|
|
| Computer equipment | | |
3 years
|
| |
Straight-line
|
|
| 施工中 | | |
No term
|
| |
Not depreciated
|
|
| 實地考察健康網站 | | |
4 years
|
| |
Straight-line
|
|
| 實地考察健康門户網站 | | |
4 years
|
| |
Straight-line
|
|
| Trip App | | |
4 years
|
| |
Straight-line
|
|
| 正在開發中的軟件 | | |
No term
|
| |
Not amortized
|
|
Financial instrument
|
| |
Classification
|
|
Assets | | | | |
Cash | | |
Amortized cost
|
|
Restricted cash | | |
Amortized cost
|
|
應收賬款(不含應收銷售税) | | |
Amortized cost
|
|
租賃保證金 | | |
Amortized cost
|
|
Liabilities | | | | |
應付賬款和應計負債 | | |
Amortized cost
|
|
Loan payable | | |
Amortized cost
|
|
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Funds held as collateral
|
| | |
|
100,602
|
| | | |
|
100,501
|
| |
Funds held at PCs
|
| | |
|
675,949
|
| | | |
|
487,540
|
| |
| | | | | 776,551 | | | | | | 588,041 | | |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Trade receivables
|
| | |
|
250,139
|
| | | |
|
21,253
|
| |
Sales tax receivable
|
| | |
|
552,508
|
| | | |
|
685,213
|
| |
Other receivables
|
| | |
|
250,430
|
| | | |
|
23,527
|
| |
| | | | | 1,053,077 | | | | | | 729,993 | | |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Prepaid expenses
|
| | |
|
610,191
|
| | | |
|
651,967
|
| |
租賃保證金
|
| | |
|
678,854
|
| | | |
|
539,028
|
| |
| | | | | 1,289,045 | | | | | | 1,190,995 | | |
一年內到期的金額減少
|
| | |
|
(614,023)
|
| | | |
|
(709,252)
|
| |
Non-current balance
|
| | |
|
675,022
|
| | | |
|
481,743
|
| |
Cost
|
| |
Leasehold
Improvements $ |
| |
Furniture &
Fixtures $ |
| |
Computer
Equipment $ |
| |
Medical &
Laboratory Equipment $ |
| |
Construction
in Progress $ |
| |
Total
$ |
| ||||||||||||||||||
Balance, April 1, 2021
|
| | | | 1,243,119 | | | | | | 334,600 | | | | | | 447,753 | | | | | | 276,949 | | | | | | 252,732 | | | | | | 2,555,153 | | |
Additions
|
| | | | 1,181,299 | | | | | | 299,476 | | | | | | 527,198 | | | | | | 141,624 | | | | | | 962,637 | | | | | | 3,112,234 | | |
Assets in use
|
| | | | 237,210 | | | | | | — | | | | | | — | | | | | | — | | | | | | (237,210) | | | | | | — | | |
外幣折算調整
|
| | | | (9,338) | | | | | | (6,876) | | | | | | (11,150) | | | | | | (1,740) | | | | | | (15,519) | | | | | | (44,623) | | |
Balance, March 31, 2022
|
| | | | 2,652,290 | | | | | | 627,200 | | | | | | 963,801 | | | | | | 416,833 | | | | | | 962,640 | | | | | | 5,622,764 | | |
累計折舊 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 1, 2021
|
| | | | (228,264) | | | | | | (32,817) | | | | | | (71,050) | | | | | | (24,205) | | | | | | — | | | | | | (356,336) | | |
Depreciation expense
|
| | | | (400,165) | | | | | | (102,879) | | | | | | (238,927) | | | | | | (68,954) | | | | | | — | | | | | | (810,925) | | |
外幣折算調整
|
| | | | 3,413 | | | | | | 837 | | | | | | 1,984 | | | | | | 438 | | | | | | — | | | | | | 6,672 | | |
Balance, March 31, 2022
|
| | | | (625,016) | | | | | | (134,859) | | | | | | (307,993) | | | | | | (92,721) | | | | | | — | | | | | | (1,160,589) | | |
Net book value as at | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2022
|
| | | | 2,027,274 | | | | | | 492,341 | | | | | | 655,808 | | | | | | 324,112 | | | | | | 962,640 | | | | | | 4,462,175 | | |
March 31, 2021
|
| | | | 1,014,855 | | | | | | 301,783 | | | | | | 376,703 | | | | | | 252,744 | | | | | | 252,732 | | | | | | 2,198,817 | | |
Cost
|
| |
Leasehold
Improvements $ |
| |
Furniture &
Fixtures $ |
| |
Computer
Equipment $ |
| |
Medical &
Laboratory Equipment $ |
| |
Construction
in Progress $ |
| |
Total
$ |
| ||||||||||||||||||
Balance, April 1, 2020
|
| | | | 342,590 | | | | | | 56,187 | | | | | | 78,770 | | | | | | 5,533 | | | | | | 106,402 | | | | | | 589,482 | | |
Additions
|
| | | | 305,944 | | | | | | 233,167 | | | | | | 369,392 | | | | | | 272,045 | | | | | | 798,242 | | | | | | 1,978,790 | | |
Assets in use
|
| | | | 594,585 | | | | | | 45,246 | | | | | | — | | | | | | — | | | | | | (639,831) | | | | | | — | | |
外幣折算調整
|
| | | | — | | | | | | — | | | | | | (409) | | | | | | (629) | | | | | | (12,081) | | | | | | (13,119) | | |
Balance, March 31, 2021
|
| | | | 1,243,119 | | | | | | 334,600 | | | | | | 447,753 | | | | | | 276,949 | | | | | | 252,732 | | | | | | 2,555,153 | | |
累計折舊 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 1, 2020
|
| | | | (8,645) | | | | | | (1,041) | | | | | | (4,111) | | | | | | (239) | | | | | | — | | | | | | (14,036) | | |
Depreciation expense
|
| | | | (221,473) | | | | | | (32,298) | | | | | | (67,740) | | | | | | (24,500) | | | | | | — | | | | | | (346,011) | | |
外幣折算調整
|
| | | | 1,854 | | | | | | 522 | | | | | | 801 | | | | | | 534 | | | | | | — | | | | | | 3,711 | | |
Balance, March 31, 2021
|
| | | | (228,264) | | | | | | (32,817) | | | | | | (71,050) | | | | | | (24,205) | | | | | | — | | | | | | (356,336) | | |
Net book value as at | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2021
|
| | | | 1,014,855 | | | | | | 301,783 | | | | | | 376,703 | | | | | | 252,744 | | | | | | 252,732 | | | | | | 2,198,817 | | |
March 31, 2020
|
| | | | 333,945 | | | | | | 55,146 | | | | | | 74,659 | | | | | | 5,294 | | | | | | 106,402 | | | | | | 575,446 | | |
| | |
Field Trip
Health Website |
| |
Field Trip
Health Portal$ |
| |
Trip App$
|
| |
Software
in Progress$ |
| |
Total
|
| |||||||||||||||
Cost
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||
Balance, April 1, 2021
|
| | | | 175,314 | | | | | | 165,854 | | | | | | 149,117 | | | | | | — | | | | | | 490,285 | | |
Additions
|
| | | | 7,591 | | | | | | 85,409 | | | | | | 129,165 | | | | | | — | | | | | | 222,165 | | |
Balance, March 31, 2022
|
| | | | 182,905 | | | | | | 251,263 | | | | | | 278,282 | | | | | | — | | | | | | 712,450 | | |
累計攤銷 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 1, 2021
|
| | | | (43,257) | | | | | | (10,728) | | | | | | (9,176) | | | | | | — | | | | | | (63,161) | | |
Amortization expense
|
| | | | (45,342) | | | | | | (59,871) | | | | | | (60,722) | | | | | | — | | | | | | (165,935) | | |
Balance, March 31, 2022
|
| | | | (88,599) | | | | | | (70,599) | | | | | | (69,898) | | | | | | — | | | | | | (229,096) | | |
Net book value as at | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2022
|
| | | | 94,306 | | | | | | 180,664 | | | | | | 208,384 | | | | | | — | | | | | | 483,354 | | |
March 31, 2021
|
| | | | 132,057 | | | | | | 155,126 | | | | | | 139,941 | | | | | | — | | | | | | 427,124 | | |
| | |
Field Trip
Health Website |
| |
Field Trip
Health Portal |
| |
Trip App
|
| |
Software
in Progress |
| |
Total
|
| |||||||||||||||
Cost
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||
Balance, April 1, 2020
|
| | | | 126,974 | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,974 | | |
Additions
|
| | | | 48,340 | | | | | | — | | | | | | — | | | | | | 314,971 | | | | | | 363,311 | | |
Assets in use
|
| | | | — | | | | | | 165,854 | | | | | | 149,117 | | | | | | (314,971) | | | | | | — | | |
Balance, March 31, 2021
|
| | | | 175,314 | | | | | | 165,854 | | | | | | 149,117 | | | | | | — | | | | | | 490,285 | | |
累計攤銷 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 1, 2020
|
| | | | (1,994) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,994) | | |
Amortization expense
|
| | | | (41,263) | | | | | | (10,728) | | | | | | (9,176) | | | | | | — | | | | | | (61,167) | | |
Balance, March 31, 2021
|
| | | | (43,257) | | | | | | (10,728) | | | | | | (9,176) | | | | | | — | | | | | | (63,161) | | |
Net book value as at | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2021
|
| | | | 132,057 | | | | | | 155,126 | | | | | | 139,941 | | | | | | — | | | | | | 427,124 | | |
March 31, 2020
|
| | | | 124,980 | | | | | | — | | | | | | — | | | | | | — | | | | | | 124,980 | | |
| | |
Total
|
| |||
Cost
|
| |
$
|
| |||
Balance, April 1, 2021
|
| | | | 8,266,366 | | |
Additions
|
| | | | 22,924,757 | | |
外幣折算調整
|
| | | | (230,155) | | |
Balance, March 31, 2022
|
| | | | 30,960,968 | | |
累計折舊 | | | | | | | |
Balance, April 1, 2021
|
| | | | (1,084,008) | | |
Depreciation expense
|
| | | | (2,626,207) | | |
外幣折算調整
|
| | | | 34,581 | | |
Balance, March 31, 2022
|
| | | | (3,675,634) | | |
Net book value as at | | | | | | | |
March 31, 2022
|
| | | | 27,285,334 | | |
March 31, 2021
|
| | | | 7,182,358 | | |
| | |
Total
|
| |||
Cost
|
| |
$
|
| |||
Balance, April 1, 2020
|
| | | | 1,762,951 | | |
Additions
|
| | | | 6,600,558 | | |
外幣折算調整
|
| | | | (97,143) | | |
Balance, March 31, 2021
|
| | | | 8,266,366 | | |
累計折舊 | | | | | | | |
Balance, April 1, 2020
|
| | | | (130,290) | | |
Depreciation expense
|
| | | | (987,226) | | |
外幣折算調整
|
| | | | 33,508 | | |
Balance, March 31, 2021
|
| | | | (1,084,008) | | |
Net book value as at | | | | | | | |
March 31, 2021
|
| | | | 7,182,358 | | |
March 31, 2020
|
| | | | 1,632,661 | | |
| | |
Total
|
| |||
| | |
$
|
| |||
As at April 1, 2021
|
| | | | 7,473,807 | | |
本年度新增數量
|
| | | | 22,645,828 | | |
外幣折算調整
|
| | | | (180,793) | | |
Payments during the year
|
| | | | (2,009,586) | | |
本年度的利息支出
|
| | | | 1,091,800 | | |
| | | | | 29,021,056 | | |
一年內到期的金額減少
|
| | | | (2,306,823) | | |
Long-term balance
|
| | | | 26,714,233 | | |
| | |
Total
|
| |||
| | |
$
|
| |||
As at April 1, 2020
|
| | | | 1,541,205 | | |
本年度新增數量
|
| | | | 6,514,499 | | |
外幣折算調整
|
| | | | (76,749) | | |
Payments during the year
|
| | | | (806,651) | | |
本年度的利息支出
|
| | | | 301,503 | | |
| | | | | 7,473,807 | | |
一年內到期的金額減少
|
| | | | (1,070,435) | | |
Long-term balance
|
| | | | 6,403,372 | | |
| | |
Total
|
| |||
| | |
$
|
| |||
Less than 1 year
|
| | | | 3,855,603 | | |
1 to 2 years
|
| | | | 4,095,956 | | |
2 to 3 years
|
| | | | 4,199,164 | | |
3 to 4 years
|
| | | | 4,340,931 | | |
4 to 5 years
|
| | | | 4,118,710 | | |
Beyond 5 years
|
| | | | 16,728,699 | | |
| | | | | 37,339,063 | | |
| | |
Total
|
| |||
| | |
$
|
| |||
Less than 1 year
|
| | | | 1,477,942 | | |
1 to 2 years
|
| | | | 1,319,214 | | |
2 to 3 years
|
| | | | 976,531 | | |
3 to 4 years
|
| | | | 981,128 | | |
4 to 5 years
|
| | | | 1,006,984 | | |
Beyond 5 years
|
| | | | 3,701,706 | | |
| | | | | 9,463,505 | | |
| | |
Additional
Rent Payments |
| |
|
| |
1 – 2 years
|
| |
2 – 3 years
|
| |
3 – 4 years
|
| |
4 – 5 years
|
| |
More than
5 years |
| |||||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
Total | | | | | 5,251,405 | | | | | | 750,769 | | | | | | 683,039 | | | | | | 616,934 | | | | | | 619,064 | | | | | | 519,283 | | | | | | 2,062,316 | | |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Trade payables
|
| | | | 593,849 | | | | | | 1,018,232 | | |
Accrued liabilities
|
| | | | 3,455,031 | | | | | | 1,092,446 | | |
| | | | | 4,048,880 | | | | | | 2,110,678 | | |
| | |
Options
# |
| |
Range of
Exercise Price $ |
| |
Weighted Average
Exercise Price $ |
| |||||||||
Balance, April 1, 2021
|
| | | | 4,388,303 | | | | | | 0.50 – 8.25 | | | | | | 2.35 | | |
Stock Option Plan – Granted
|
| | | | 1,426,286 | | | | | | 1.65 – 7.74 | | | | | | 6.07 | | |
Stock Option Plan – Forfeit
|
| | | | (738,378) | | | | | | 0.50 – 8.00 | | | | | | 3.92 | | |
Stock Option Plan – Exercised
|
| | | | (422,166) | | | | | | 0.50 – 2.68 | | | | | | 0.70 | | |
Balance, March 31, 2022
|
| | | | 4,654,045 | | | | | | 0.50 – 8.25 | | | | | | 3.39 | | |
| | |
Options
# |
| |
Range of
Exercise Price $ |
| |
Weighted Average
Exercise Price $ |
| |||||||||
Balance, April 1, 2020
|
| | | | 9,277,526 | | | | | | 0.00001 – 0.50 | | | | | | 0.10 | | |
Stock Option Plan – Granted
|
| | | | 2,623,247 | | | | | | 0.50 – 8.25 | | | | | | 3.61 | | |
Stock Option Plan – Forfeit
|
| | | | (168,334) | | | | | | 0.50 – 2.00 | | | | | | 0.89 | | |
Stock Option Plan – Exercised
|
| | | | (7,344,136) | | | | | | 0.00001 – 2.00 | | | | | | 0.02 | | |
Balance, March 31, 2021
|
| | | | 4,388,303 | | | | | | 0.50 – 8.25 | | | | | | 2.35 | | |
Options #
|
| |
Share Price
$ |
| |
Exercise Price
$ |
| |
Risk-free
Interest Rate % |
| |
Expected
Life (years) |
| |
Volatility
Factor % |
| |
Fair Value
per Option $ |
|
1,426,286
|
| |
6.07
|
| |
6.07
|
| |
1.4
|
| |
9
|
| |
103
|
| |
5.17
|
|
Options #
|
| |
Share Price
$ |
| |
Exercise Price
$ |
| |
Risk-free
Interest Rate % |
| |
Expected
Life (years) |
| |
Volatility
Factor % |
| |
Fair Value
per Option $ |
|
2,623,247 | | |
3.61
|
| |
3.61
|
| |
0.8
|
| |
9
|
| |
110
|
| |
3.11
|
|
Exercise Price Range $
|
| |
Options
# |
| |
Remaining
Contractual Life (years) |
| |
Weighted
Average Exercise Price $ |
| |
Vested
Options # |
| |
Weighted
Average Exercise Price $ |
| |||||||||||||||
0.50
|
| | | | 1,739,617 | | | | | | 7 | | | | | | 0.50 | | | | | | 778,632 | | | | | | 0.50 | | |
1.65 – 2.35
|
| | | | 680,896 | | | | | | 8 | | | | | | 2.00 | | | | | | 235,024 | | | | | | 2.00 | | |
2.55 – 3.83
|
| | | | 50,000 | | | | | | 6 | | | | | | 2.87 | | | | | | 8,332 | | | | | | 2.68 | | |
3.83 – 5.75
|
| | | | 1,016,747 | | | | | | 8 | | | | | | 5.13 | | | | | | 232,172 | | | | | | 4.92 | | |
5.75 – 8.25
|
| | | | 1,166,785 | | | | | | 8 | | | | | | 6.99 | | | | | | 115,729 | | | | | | 7.98 | | |
0.5 – 8.25 | | | | | 4,654,045 | | | | | | 8 | | | | | | 3.39 | | | | | | 1,369,889 | | | | | | 2.15 | | |
| | | | | | | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
Exercise Price Range $
|
| |
Options
# |
| |
Remaining
Contractual Life (years) |
| |
Weighted
Average Exercise Price $ |
| |
Vested
Options # |
| |
Weighted
Average Exercise Price $ |
| |||||||||||||||
0.50
|
| | | | 2,278,806 | | | | | | 8 | | | | | | 0.50 | | | | | | 562,736 | | | | | | 0.50 | | |
2.00
|
| | | | 792,000 | | | | | | 8 | | | | | | 2.00 | | | | | | 16,666 | | | | | | 2.00 | | |
2.01 – 3.83
|
| | | | 65,000 | | | | | | 9 | | | | | | 2.68 | | | | | | — | | | | | | — | | |
3.84 – 5.75
|
| | | | 902,497 | | | | | | 9 | | | | | | 5.03 | | | | | | 4,166 | | | | | | 5.01 | | |
5.76 – 8.25
|
| | | | 350,000 | | | | | | 9 | | | | | | 8.17 | | | | | | — | | | | | | — | | |
0.50 – 8.25 | | | | | 4,388,303 | | | | | | 9 | | | | | | 2.35 | | | | | | 583,568 | | | | | | 0.58 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
股票期權補償費用 - 股票期權計劃
|
| | | | 5,522,213 | | | | |
|
1,160,486
|
| |
股票期權補償費用 - 長期激勵期權
|
| | | | — | | | | |
|
193,219
|
| |
基於股票的薪酬費用 - 牙買加設施股份
|
| | | | 122,637 | | | | |
|
1,526,438
|
| |
基於股票的薪酬費用
|
| | | | 5,644,850 | | | | | | 2,880,143 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
股票期權薪酬費用 - 一般和管理
|
| | | | 4,900,874 | | | | | | 1,180,522 | | |
股票期權補償費用 - 患者服務費用
|
| | | | 512,956 | | | | | | 93,414 | | |
股票期權薪酬費用 - 研發
|
| | | | 116,616 | | | | | | 1,547,470 | | |
股票期權薪酬費用 - 銷售和營銷
|
| | | | 114,404 | | | | | | 58,737 | | |
基於股票的薪酬費用
|
| | | | 5,644,850 | | | | | | 2,880,143 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
普通股應佔虧損($)
|
| | |
|
(40,057,309)
|
| | | |
|
(17,877,273)
|
| |
加權平均流通股數量 - 基本和稀釋(#)
|
| | |
|
49,656,441
|
| | | |
|
28,432,833
|
| |
普通股每股基本和攤薄虧損($)
|
| | | | (0.81) | | | | | | (0.63) | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Personnel costs
|
| | | | 9,731,852 | | | | | | 4,723,155 | | |
External services
|
| | | | 5,684,658 | | | | | | 2,411,030 | | |
Share-based payments (Note 11)
|
| | | | 4,900,874 | | | | | | 1,180,522 | | |
旅遊娛樂
|
| | | | 1,474,995 | | | | | | 387,690 | | |
IT and technology
|
| | | | 1,857,999 | | | | | | 655,950 | | |
Office and general
|
| | | | 764,758 | | | | | | 155,205 | | |
常規和管理合計
|
| | | | 24,415,136 | | | | | | 9,513,552 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
營業租金費用(附註9)
|
| | | | 392,231 | | | | | | 249,485 | | |
税費、維修費、保險費
|
| | | | 121,989 | | | | | | 37,738 | | |
次要傢俱和固定裝置
|
| | | | 919,732 | | | | | | 507,976 | | |
Utilities and services
|
| | | | 234,033 | | | | | | 102,192 | | |
Total occupancy costs
|
| | | | 1,667,985 | | | | | | 897,391 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
品牌和公關
|
| | | | 1,255,436 | | | | | | 731,511 | | |
Conference fees
|
| | | | 102,857 | | | | | | 78,783 | | |
Personnel costs
|
| | | | 546,231 | | | | | | 358,499 | | |
Share-based payments (Note 11)
|
| | | | 114,404 | | | | | | 58,737 | | |
外部營銷服務
|
| | | | 1,633,260 | | | | | | 464,119 | | |
Other marketing
|
| | | | 241,238 | | | | | | 8,783 | | |
總銷售額和市場營銷
|
| | | | 3,893,426 | | | | | | 1,700,432 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
External services
|
| | | | — | | | | | | 97,605 | | |
Personnel costs
|
| | | | 138,408 | | | | | | 95,115 | | |
Share-based payments (Note 11)
|
| | | | 116,616 | | | | | | 1,547,470 | | |
Supplies and services
|
| | | | 97,448 | | | | | | 70,298 | | |
全部研發
|
| | | | 352,472 | | | | | | 1,810,488 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
財產、廠房和設備(附註7)
|
| | | | 810,925 | | | | | | 346,011 | | |
Right-of-use assets (Note 9)
|
| | | | 2,626,207 | | | | | | 987,226 | | |
Intangible assets (Note 8)
|
| | | | 165,935 | | | | | | 61,167 | | |
折舊及攤銷合計
|
| | | | 3,603,067 | | | | | | 1,394,404 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Personnel costs
|
| | | | 8,112,830 | | | | | | 1,768,447 | | |
Share-based payments (Note 11)
|
| | | | 512,956 | | | | | | 93,414 | | |
Supplies and services
|
| | | | 419,481 | | | | | | 116,048 | | |
Payment provider fees
|
| | | | 104,969 | | | | | | 17,197 | | |
患者服務總費用
|
| | | | 9,150,236 | | | | | | 1,995,106 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
可退還租賃押金的利息收入
|
| | | | 25,185 | | | | | | 7,549 | | |
銀行餘額的利息收入
|
| | | | 3,203 | | | | | | 11,048 | | |
Total interest income
|
| | | | 28,388 | | | | | | 18,597 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
租賃利息支出
|
| | | | (1,091,800) | | | | | | (301,503) | | |
Interest expense on loan
|
| | | | (4,543) | | | | | | (1,793) | | |
利息支出總額
|
| | | | (1,096,343) | | | | | | (303,296) | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Foreign exchange loss
|
| | |
|
(783,653)
|
| | | |
|
(1,298,486)
|
| |
政府援助
|
| | |
|
16,492
|
| | | |
|
56,390
|
| |
Total other expense, net
|
| | | | (767,161) | | | | | | (1,242,096) | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Accounts receivable
|
| | | | (357,520) | | | | | | (513,639) | | |
Other assets
|
| | | | 141,453 | | | | | | (810,182) | | |
應付賬款和應計負債
|
| | | | 1,859,467 | | | | | | 252,459 | | |
Deferred revenue
|
| | | | 238,569 | | | | | | 40,669 | | |
非現金營運資金淨變化
|
| | | | 1,881,969 | | | | | | (1,030,693) | | |
| | |
North America
|
| |
Jamaica
|
| |
Netherlands
|
| |
Total
|
| ||||||||||||
地理信息
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Fiscal year ended March 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 4,694,277 | | | | | | — | | | | | | 165,852 | | | | | | 4,860,129 | | |
Net loss
|
| | | | (35,771,485) | | | | | | (1,173,722) | | | | | | (3,112,102) | | | | | | (40,057,309) | | |
Fiscal year ended March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 960,895 | | | | | | — | | | | | | — | | | | | | 960,895 | | |
Net loss
|
| | | | (16,572,048) | | | | | | (332,636) | | | | | | (972,589) | | | | | | (17,877,273) | | |
As at March 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | | 96,676,734 | | | | | | 453,208 | | | | | | 1,939,696 | | | | | | 99,069,638 | | |
Total liabilities
|
| | | | 31,893,219 | | | | | | 41,763 | | | | | | 1,444,834 | | | | | | 33,379,816 | | |
As at March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | | 10,919,754 | | | | | | 608,469 | | | | | | 2,093,239 | | | | | | 13,621,462 | | |
Total liabilities
|
| | | | 7,927,971 | | | | | | 118,859 | | | | | | 1,603,085 | | | | | | 9,649,915 | | |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| | ||||||||
| | |
$
|
| |
$
|
| | | | ||||||
攤銷成本的金融資產 | | | | | | | | | | | | | | | ||
Cash
|
| | |
|
1,998,665
|
| | | |
|
1,304,134
|
| | | ||
Restricted cash
|
| | |
|
776,551
|
| | | |
|
588,041
|
| | | ||
應收賬款(不含應收銷售税)
|
| | |
|
500,569
|
| | | |
|
44,780
|
| | | ||
金融總資產
|
| | | | 3,275,785 | | | | | | 1,936,955 | | | | ||
攤銷成本的財務負債 | | | | | | | | | | | | | | | ||
應付賬款和應計負債
|
| | |
|
4,048,880
|
| | | |
|
2,110,678
|
| | | ||
Loan payable
|
| | |
|
31,163
|
| | | |
|
23,112
|
| | | ||
金融負債總額
|
| | | | 4,080,043 | | | | | | 2,133,790 | | | |
| | |
Total
|
| |
Less than
1 year |
| |
1 year
to 3 years |
| |
3 years
to 5 years |
| |
Over 5 years
|
| |||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||
應付賬款和應計負債
|
| | | | 4,048,880 | | | | | | 4,048,880 | | | | | | — | | | | | | — | | | | | | — | | |
Loan payable
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | |
Lease obligations
|
| | | | 37,339,063 | | | | | | 3,855,603 | | | | | | 8,295,120 | | | | | | 8,459,641 | | | | | | 16,728,699 | | |
金融負債總額
|
| | | | 41,427,943 | | | | | | 7,904,483 | | | | | | 8,335,120 | | | | | | 8,459,641 | | | | | | 16,728,699 | | |
Total commitments (Note 9)
|
| | | | 5,251,405 | | | | | | 750,769 | | | | | | 1,299,973 | | | | | | 1,138,347 | | | | | | 2,062,316 | | |
Total | | | | | 46,679,348 | | | | | | 8,655,252 | | | | | | 9,635,093 | | | | | | 9,597,988 | | | | | | 18,791,015 | | |
| | |
Total
|
| |
Less than
1 year |
| |
1 year to
3 years |
| |
3 years
to 5 years |
| |
Over 5 years
|
| |||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||
應付賬款和應計負債
|
| | | | 2,110,678 | | | | | | 2,110,678 | | | | | | — | | | | | | — | | | | | | — | | |
Loan payable
|
| | | | 30,000 | | | | | | — | | | | | | 30,000 | | | | | | — | | | | | | — | | |
Lease obligations
|
| | | | 9,463,505 | | | | | | 1,477,942 | | | | | | 2,295,745 | | | | | | 1,988,112 | | | | | | 3,701,706 | | |
金融負債總額
|
| | | | 11,604,183 | | | | | | 3,588,620 | | | | | | 2,325,745 | | | | | | 1,988,112 | | | | | | 3,701,706 | | |
Total commitments (Note 9)
|
| | | | 10,889,733 | | | | | | 1,402,761 | | | | | | 2,561,337 | | | | | | 2,420,290 | | | | | | 4,505,345 | | |
Total | | | | | 22,493,916 | | | | | | 4,991,381 | | | | | | 4,887,082 | | | | | | 4,408,402 | | | | | | 8,207,051 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Salaries
|
| | | | 1,937,875 | | | | | | 942,745 | | |
基於股份的薪酬(注11)
|
| | | | 1,032,929 | | | | | | 226,596 | | |
| | | | | 2,970,804 | | | | | | 1,169,341 | | |
| | |
Fiscal Year Ended
March 31, 2022 |
| |
Fiscal Year Ended
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
所得税前一年的虧損
|
| | | | (40,057,309) | | | | | | (17,877,273) | | |
Statutory tax rate
|
| | | | 26.50% | | | | | | 26.50% | | |
預期所得税(收回)
|
| | | | (10,615,187) | | | | | | (4,737,477) | | |
不可扣除項目和其他
|
| | | | 1,912,951 | | | | | | 1,092,089 | | |
分部虧損未轉賬的影響
|
| | | | 2,623,757 | | | | | | 1,676,213 | | |
轉移的其他部門虧損的收益
|
| | | | — | | | | | | (911,065) | | |
國外税率差異
|
| | | | (12,968) | | | | | | (11,033) | | |
未確認的遞延税項資產變動
|
| | | | 6,091,448 | | | | | | 2,891,273 | | |
所得税總支出(追回)
|
| | | | — | | | | | | — | | |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Lease obligations
|
| | | | 7,690,691 | | | | | | 1,988,575 | | |
非資本損失結轉 - 加拿大公司
|
| | | | — | | | | | | 32,634 | | |
Start-up costs – USA
|
| | | | — | | | | | | 154,215 | | |
Right-of-use assets
|
| | | | (7,346,180) | | | | | | (1,909,854) | | |
財產、廠房和設備
|
| | | | (344,511) | | | | | | (265,570) | | |
| | | |
|
—
|
| | | |
|
—
|
| |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
非資本損失結轉
|
| | | | 33,289,819 | | | | | | 11,528,911 | | |
Start-up costs – USA
|
| | | | 528,841 | | | | | | 569,922 | | |
Lease obligation
|
| | | | 463,253 | | | | | | — | | |
未實現外匯
|
| | | | — | | | | | | 50,074 | | |
Donations
|
| | | | 126,650 | | | | | | 126,650 | | |
Reserves
|
| | | | 118,838 | | | | | | 118,838 | | |
Intangible assets
|
| | | | 219,574 | | | | | | — | | |
未確認的暫時性差額合計
|
| | | | 34,746,975 | | | | | | 12,394,395 | | |
| | | | | | | | |
Canada
|
| |||
Year of Loss
|
| |
Expiry
|
| |
$
|
| ||||||
2020
|
| | | | 2040 | | | | | | 256,250 | | |
2021
|
| | | | 2041 | | | | | | 2,740,710 | | |
2022
|
| | | | 2042 | | | | | | 6,001,649 | | |
| | | | | | | | | | | 8,998,609 | | |
| | | | | | | | |
Jamaica
|
| |||
Year of Loss
|
| |
Expiry
|
| |
$
|
| ||||||
2021
|
| | | | 無 | | | | | | 1,402,618 | | |
2022
|
| | | | 無 | | | | | | 395,074 | | |
| | | | | | | | | | | 1,797,692 | | |
| | | | | | | | |
Netherlands
|
| |||
Year of Loss
|
| |
Expiry
|
| |
$
|
| ||||||
2021
|
| | | | 2027 | | | | | | 720,667 | | |
2022
|
| | | | 2028 | | | | | | 2,687,343 | | |
| | | | | | | | | | | 3,408,010 | | |
| | | | | | | | |
United States
|
| |||
Year of Loss
|
| |
Expiry
|
| |
$
|
| ||||||
2021
|
| | | | 無 | | | | | | 5,118,106 | | |
2022
|
| | | | 無 | | | | | | 13,967,402 | | |
| | | | | | | | | | | 19,085,508 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Patient services
|
| | | | 1,724,102 | | | | | | 526,435 | | | | | | 4,860,129 | | | | | | 960,895 | | |
| | | | | 1,724,102 | | | | | | 526,435 | | | | | | 4,860,129 | | | | | | 960,895 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
一般事務和管理
|
| | | | 7,449,130 | | | | | | 3,646,117 | | | | | | 24,415,136 | | | | | | 9,513,552 | | |
Occupancy costs
|
| | | | 306,798 | | | | | | 433,279 | | | | | | 1,667,985 | | | | | | 897,391 | | |
Sales and marketing
|
| | | | 434,781 | | | | | | 727,714 | | | | | | 3,893,426 | | | | | | 1,700,432 | | |
研發
|
| | | | 31,434 | | | | | | 311,909 | | | | | | 352,472 | | | | | | 1,810,488 | | |
折舊及攤銷
|
| | | | 1,124,854 | | | | | | 539,321 | | | | | | 3,603,067 | | | | | | 1,394,404 | | |
Patient services
|
| | | | 2,691,335 | | | | | | 958,209 | | | | | | 9,150,236 | | | | | | 1,995,106 | | |
| | | | | 12,038,332 | | | | | | 6,616,549 | | | | | | 43,082,322 | | | | | | 17,311,373 | | |
Other Income (Expenses) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 7,426 | | | | | | 12,175 | | | | | | 28,388 | | | | | | 18,597 | | |
Interest expense
|
| | | | (372,290) | | | | | | (112,928) | | | | | | (1,096,343) | | | | | | (303,296) | | |
Other expense
|
| | | | (669,762) | | | | | | (253,082) | | | | | | (767,161) | | | | | | (1,242,096) | | |
Net Loss
|
| | | | (11,348,857) | | | | | | (6,443,949) | | | | | | (40,057,309) | | | | | | (17,877,273) | | |
- 基本版和稀釋版每股淨虧損
|
| | | | (0.23) | | | | | | (0.17) | | | | | | (0.81) | | | | | | (0.63) | | |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Cash
|
| | | | 1,998,665 | | | | | | 1,304,134 | | |
Restricted cash
|
| | | | 776,551 | | | | | | 588,041 | | |
Accounts receivables
|
| | | | 1,053,077 | | | | | | 729,993 | | |
Total Assets
|
| | | | 37,348,201 | | | | | | 13,621,462 | | |
非流動金融負債總額
|
| | | | 26,745,396 | | | | | | 6,426,484 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Personnel costs
|
| | | | 1,529,481 | | | | | | 2,069,939 | | | | | | 9,731,852 | | | | | | 4,723,155 | | |
External services
|
| | | | 4,169,715 | | | | | | 512,153 | | | | | | 5,684,658 | | | | | | 2,411,030 | | |
Share-based payments
|
| | | | 1,030,607 | | | | | | 625,316 | | | | | | 4,900,874 | | | | | | 1,180,522 | | |
旅遊娛樂
|
| | | | 127,895 | | | | | | 242,501 | | | | | | 1,474,995 | | | | | | 387,690 | | |
IT and technology
|
| | | | 364,054 | | | | | | 152,072 | | | | | | 1,857,999 | | | | | | 655,950 | | |
Office and general
|
| | | | 227,378 | | | | | | 44,136 | | | | | | 764,758 | | | | | | 155,205 | | |
常規和管理合計
|
| | | | 7,449,130 | | | | | | 3,646,117 | | | | | | 24,415,136 | | | | | | 9,513,552 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Operating rent expense
|
| | | | 148,605 | | | | | | 88,289 | | | | | | 392,231 | | | | | | 249,485 | | |
税費、維修費、保險費
|
| | | | 7,269 | | | | | | 8,941 | | | | | | 121,989 | | | | | | 37,738 | | |
次要傢俱和固定裝置
|
| | | | 85,646 | | | | | | 313,980 | | | | | | 919,732 | | | | | | 507,976 | | |
Utilities and services
|
| | | | 65,278 | | | | | | 22,069 | | | | | | 234,033 | | | | | | 102,192 | | |
Total occupancy costs
|
| | | | 306,798 | | | | | | 433,279 | | | | | | 1,667,985 | | | | | | 897,391 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
品牌和公關
|
| | | | 127,343 | | | | | | 344,823 | | | | | | 1,255,436 | | | | | | 731,511 | | |
Conference fees
|
| | | | 6,976 | | | | | | 32,725 | | | | | | 102,857 | | | | | | 78,783 | | |
Personnel costs
|
| | | | 105,130 | | | | | | 139,117 | | | | | | 546,231 | | | | | | 358,499 | | |
Share-based payments
|
| | | | -16,718 | | | | | | 34,428 | | | | | | 114,404 | | | | | | 58,737 | | |
外部營銷服務
|
| | | | 150,690 | | | | | | 167,838 | | | | | | 1,633,260 | | | | | | 464,119 | | |
Other marketing
|
| | | | 61,360 | | | | | | 8,783 | | | | | | 241,238 | | | | | | 8,783 | | |
總銷售額和市場營銷
|
| | | | 434,781 | | | | | | 727,714 | | | | | | 3,893,426 | | | | | | 1,700,432 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
External services
|
| | | | — | | | | | | 97,605 | | | | | | — | | | | | | 97,605 | | |
Personnel costs
|
| | | | — | | | | | | 95,115 | | | | | | 138,408 | | | | | | 95,115 | | |
Share-based payments
|
| | | | (1,414) | | | | | | 125,646 | | | | | | 116,616 | | | | | | 1,547,470 | | |
Supplies and services
|
| | | | 32,848 | | | | | | (6,457) | | | | | | 97,448 | | | | | | 70,298 | | |
全部研發
|
| | | | 31,434 | | | | | | 311,909 | | | | | | 352,472 | | | | | | 1,810,488 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
財產、廠房和設備
|
| | | | 248,630 | | | | | | 177,098 | | | | | | 810,925 | | | | | | 346,011 | | |
Right of use asset
|
| | | | 830,793 | | | | | | 331,581 | | | | | | 2,626,207 | | | | | | 987,226 | | |
Intangible assets
|
| | | | 45,431 | | | | | | 30,642 | | | | | | 165,935 | | | | | | 61,167 | | |
折舊及攤銷合計
|
| | | | 1,124,854 | | | | | | 539,321 | | | | | | 3,603,067 | | | | | | 1,394,404 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| | | | | | | |
$
|
| |||||||||
Personnel costs
|
| | | | 2,432,239 | | | | | | 810,334 | | | | | | 8,112,830 | | | | | | 1,768,447 | | |
Share-based payments
|
| | | | 121,261 | | | | | | 74,416 | | | | | | 512,956 | | | | | | 93,414 | | |
Supplies and services
|
| | | | 102,009 | | | | | | 61,400 | | | | | | 419,481 | | | | | | 116,048 | | |
Payment provider fees
|
| | | | 35,826 | | | | | | 12,059 | | | | | | 104,969 | | | | | | 17,197 | | |
患者服務總費用
|
| | | | 2,691,335 | | | | | | 958,209 | | | | | | 9,150,236 | | | | | | 1,995,106 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
可退還租賃押金的利息收入
|
| | | | 7,479 | | | | | | 1,182 | | | | | | 25,185 | | | | | | 7,549 | | |
銀行餘額的利息收入
|
| | | | (53) | | | | | | 10,993 | | | | | | 3,203 | | | | | | 11,048 | | |
Total interest income
|
| | | | 7,426 | | | | | | 12,175 | | | | | | 28,388 | | | | | | 18,597 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
租賃利息支出
|
| | | | (371,198) | | | | | | (112,083) | | | | | | (1,091,800) | | | | | | (301,503) | | |
Interest expense on loan
|
| | | | (1,092) | | | | | | (845) | | | | | | (4,543) | | | | | | (1,793) | | |
利息支出總額
|
| | | | (372,290) | | | | | | (112,928) | | | | | | (1,096,343) | | | | | | (303,296) | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Foreign exchange loss
|
| | | | (674,151) | | | | | | (253,082) | | | | | | (783,653) | | | | | | (1,298,486) | | |
政府援助
|
| | | | 4,389 | | | | | | — | | | | | | 16,492 | | | | | | 56,390 | | |
Total other expense
|
| | | | (669,762) | | | | | | (253,082) | | | | | | (767,161) | | | | | | (1,242,096) | | |
| | |
As at
March 31, 2022 |
| |
As at
March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Cash
|
| | | | 1,998,665 | | | | | | 1,304,134 | | |
Restricted cash
|
| | | | 776,551 | | | | | | 588,041 | | |
Working capital
|
| | | | (2,192,104) | | | | | | 107,989 | | |
營運資金計算: | | | | | | | | | | | | | |
Current assets
|
| | | | 4,442,316 | | | | | | 3,331,420 | | |
Current liabilities
|
| | | | 6,634,420 | | | | | | 3,223,431 | | |
Working capital
|
| | | | (2,192,104) | | | | | | 107,989 | | |
| | |
Fiscal Year
Ended March 31, 2022 |
| |
Fiscal Year
Ended March 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
經營活動中使用的現金
|
| | | | (14,524,108) | | | | | | (4,018,760) | | |
提供的現金用於投資活動
|
| | | | (3,624,895) | | | | | | (2,523,357) | | |
融資活動提供的現金
|
| | | | 18,781,431 | | | | | | 7,599,447 | | |
| | |
Additional
Rent Payments |
| |
|
| |
1 – 2 years
|
| |
2 – 3 years
|
| |
3 – 4 years
|
| |
4 – 5 years
|
| |
More than
5 years |
| |||||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
Total | | | | | 5,251,405 | | | | | | 750,769 | | | | | | 683,039 | | | | | | 616,934 | | | | | | 619,064 | | | | | | 519,283 | | | | | | 2,062,316 | | |
| | |
3 months
ended March 31, 2022 |
| |
3 months
ended March 31, 2021 |
| |
Year ended
March 31, 2022 |
| |
Year ended
March 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Salaries
|
| | | | 319,755 | | | | | | 614,850 | | | | | | 1,937,875 | | | | | | 942,745 | | |
基於股份的薪酬
|
| | | | 203,159 | | | | | | 156,777 | | | | | | 1,032,929 | | | | | | 226,596 | | |
| | | | | 522,914 | | | | | | 771,627 | | | | | | 2,970,804 | | | | | | 1,169,341 | | |
Note
|
| |
Field Trip
Health & Wellness June 30, 2022 |
| |
Carve-Out
SpinCo March 31, 2022 |
| |
Pro Forma
Adjustments March 31, 2022 |
| |
Notes
|
| |
SpinCo Pro
Forma June 30, 2022 |
| ||||||||||||
(以加元表示)
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | |
|
1
|
| | | |
|
1,998,665
|
| | |
—
|
| | | | | | | | |||||
| | | | | | | | | | | | | | |
9,807,500
|
| | | | 2(a) | | | | | | | | |
| | | | | | | | | | | | | | |
10,072,110
|
| | | | 2(b) | | | | | | | | |
| | | | | | | | | | | | | | |
(2,639,500)
|
| | | | 2(c) | | | | | | | | |
| | | | | | | | | | | | | | |
(1,998,665)
|
| | | | 2(g) | | | | | | | | |
| | | | | 1 | | | | | | 1,998,665 | | | |
15,241,445
|
| | | | | | | | | | 17,240,111 | | |
受限現金
|
| | | | | | | | |
|
776,551
|
| | |
(776,551)
|
| | |
|
2(g)
|
| | | |
|
—
|
| |
應收賬款
|
| | | | | | | | |
|
1,053,077
|
| | |
(1,053,077)
|
| | |
|
2(g)
|
| | | |
|
—
|
| |
Other assets
|
| | | | | | | | |
|
614,023
|
| | |
(614,023)
|
| | |
|
2(g)
|
| | | |
|
—
|
| |
流動資產總額
|
| | | | 1 | | | | | | 4,442,316 | | | |
12,797,794
|
| | | | | | | | | | 17,240,111 | | |
NON-CURRENT | | | | | | | | | | | | | | | | | | | | | | | | |||||
財產、廠房和設備
|
| | | | | | | | |
|
4,462,175
|
| | |
(962,640)
|
| | |
|
2(f)
|
| | | |
|
3,499,535
|
| |
無形資產
|
| | | | | | | | |
|
483,354
|
| | |
—
|
| | | | | | | | |
|
483,354
|
| |
使用權資產
|
| | | | | | | | |
|
27,285,334
|
| | |
—
|
| | | | | | | | |
|
27,285,334
|
| |
其他非流動資產
|
| | | | | | | | |
|
675,022
|
| | |
—
|
| | | | | | | | |
|
675,022
|
| |
非流動資產合計
|
| | | | — | | | | | | 32,905,885 | | | |
(962,640)
|
| | | | | | | | | | 31,943,245 | | |
TOTAL ASSETS
|
| | | | 1 | | | | | | 37,348,201 | | | |
11,835,154
|
| | | | | | | | | | 49,183,356 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | | | | | | |||||
CURRENT | | | | | | | | | | | | | | | | | | | | | | | | |||||
應付賬款和應計負債
|
| | | | | | | | |
|
4,048,880
|
| | |
(4,048,880)
|
| | |
|
2(g)
|
| | | |
|
—
|
| |
遞延收入
|
| | | | | | | | |
|
278,717
|
| | |
(278,717)
|
| | |
|
2(g)
|
| | | |
|
—
|
| |
租賃債務的當期部分
|
| | | | | | | | |
|
2,306,823
|
| | |
(2,306,823)
|
| | |
|
2(g)
|
| | | |
|
—
|
| |
流動負債總額
|
| | | | — | | | | | | 6,634,420 | | | |
(6,634,420)
|
| | | | | | | | | | — | | |
NON-CURRENT | | | | | | | | | | | | | | | | | | | | | | | | |||||
Loan payable
|
| | | | | | | | |
|
31,163
|
| | |
—
|
| | | | | | | | |
|
31,163
|
| |
租賃義務
|
| | | | | | | | |
|
26,714,233
|
| | |
—
|
| | | | | | | | |
|
26,714,233
|
| |
總負債
|
| | | | — | | | | | | 33,379,816 | | | |
(6,634,420)
|
| | | | | | | | | | 26,745,396 | | |
EQUITY | | | | | | | | | | | | | | | | | | | | | | | | |||||
股本
|
| | |
|
1
|
| | | |
|
—
|
| | |
25,017,654
|
| | |
|
2(e)
|
| | | | | | | |
| | | | | | | | | | | | | | |
9,807,500
|
| | | | 2(a) | | | | | | | | |
| | | | | | | | | | | | | | |
10,072,110
|
| | | | 2(b) | | | | | | | | |
| | | | | | | | | | | | | | |
(1,918,250)
|
| | | | 2(c) | | | | | | | | |
| | | | | 1 | | | | | | — | | | |
42,979,014
|
| | | | | | | | | | 42,979,014 | | |
業主淨投資
|
| | | | | | | | |
|
3,284,738
|
| | |
—
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(641,797)
|
| | | | 2(d)(i) | | | | | | | | |
| | | | | | | | | | | | | | |
(686,242)
|
| | | | 2(d)(ii) | | | | | | | | |
| | | | | | | | | | | | | | |
2,192,104
|
| | | | 2(g) | | | | | | | | |
| | | | | | | | | | | | | | |
(4,148,803)
|
| | | | 2(e) | | | | | | | | |
| | | | | — | | | | | | 3,284,738 | | | |
(3,284,738)
|
| | | | | | | | | | — | | |
Warrants
|
| | |
|
—
|
| | | |
|
—
|
| | |
641,797
|
| | |
|
2(d)(i)
|
| | | |
|
641,797
|
| |
股份支付準備金
|
| | |
|
—
|
| | | |
|
—
|
| | |
686,242
|
| | |
|
2(d)(ii)
|
| | | | | | | |
| | | | | | | | | | | | | | |
88,200
|
| | | | 2(h) | | | | | | | | |
| | | | | | | | | | | | | | |
774,442
|
| | | | | | | | | | 774,442 | | |
累計其他綜合收益
|
| | |
|
—
|
| | | |
|
683,647
|
| | |
—
|
| | | | | | | | |
|
683,647
|
| |
留存赤字
|
| | |
|
—
|
| | | |
|
—
|
| | |
(20,868,851)
|
| | |
|
2(e)
|
| | | | | | | |
| | | | | | | | | | | | | | |
(721,250)
|
| | | | 2(c) | | | | | | | | |
| | | | | | | | | | | | | | |
(962,640)
|
| | | | 2(f) | | | | | | | | |
| | | | | | | | | | | | | | |
88,200
|
| | | | 2(h) | | | | | | | | |
| | | |
|
—
|
| | | |
|
—
|
| | |
(22,640,941)
|
| | | | | | | | |
|
(22,640,941)
|
| |
TOTAL EQUITY
|
| | | | 1 | | | | | | 3,968,385 | | | |
18,469,574
|
| | | | | | | | | | 22,437,960 | | |
負債和權益總額
|
| | | | 1 | | | | | | 37,348,201 | | | |
11,835,154
|
| | | | | | | | | | 49,183,356 | | |
Note
|
| |
Field Trip
Health & Wellness June 30, 2022 |
| |
Carve-Out
SpinCo March 31, 2022 |
| |
Pro Forma
adjustments March 31, 2022 |
| |
Notes
|
| |
SpinCo Pro
Forma June 30, 2022 |
| ||||||||||||
(以加元表示)
|
| |
$
|
| |
$
|
| |
$
|
| | | | | | | |
$
|
| |||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | |||||
患者服務
|
| | |
|
—
|
| | | |
|
4,860,129
|
| | |
—
|
| | | | | | | | |
|
4,860,129
|
| |
總收入
|
| | | | — | | | | | | 4,860,129 | | | |
—
|
| | | | | | | | | | 4,860,129 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | |||||
一般和管理
|
| | |
|
—
|
| | | |
|
24,415,136
|
| | |
—
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | |
721,250
|
| | | | 2(c) | | | | | | | | |
| | | | | | | | | | | | | | |
962,640
|
| | | | 2(f) | | | | | | | | |
| | | | | | | | | | | | | | |
88,200
|
| | | | 2(h) | | | | | | | | |
| | | |
|
—
|
| | | |
|
24,415,136
|
| | |
1,772,090
|
| | | | | | | | |
|
26,187,226
|
| |
佔用成本
|
| | |
|
—
|
| | | |
|
1,667,985
|
| | |
—
|
| | | | | | | | |
|
1,667,985
|
| |
銷售和營銷
|
| | |
|
—
|
| | | |
|
3,893,426
|
| | |
—
|
| | | | | | | | |
|
3,893,426
|
| |
研發
|
| | |
|
—
|
| | | |
|
352,472
|
| | |
—
|
| | | | | | | | |
|
352,472
|
| |
折舊和攤銷
|
| | |
|
—
|
| | | |
|
3,603,067
|
| | |
—
|
| | | | | | | | |
|
3,603,067
|
| |
患者服務
|
| | |
|
—
|
| | | |
|
9,150,236
|
| | |
—
|
| | | | | | | | |
|
9,150,236
|
| |
總運營費用
|
| | |
|
—
|
| | | |
|
43,082,322
|
| | |
1,772,090
|
| | | | | | | | |
|
44,854,412
|
| |
其他收入(支出) | | | | | | | | | | | | | | | | | | | | | | | | |||||
利息收入
|
| | |
|
—
|
| | | |
|
28,388
|
| | |
—
|
| | | | | | | | |
|
28,388
|
| |
利息支出
|
| | |
|
—
|
| | | |
|
(1,096,343)
|
| | |
—
|
| | | | | | | | |
|
(1,096,343)
|
| |
其他費用
|
| | |
|
—
|
| | | |
|
(767,161)
|
| | |
—
|
| | | | | | | | |
|
(767,161)
|
| |
所得税前淨虧損
|
| | |
|
—
|
| | | |
|
(40,057,309)
|
| | |
(1,772,090)
|
| | | | | | | | |
|
(41,829,399)
|
| |
Income taxes
|
| | |
|
—
|
| | | |
|
—
|
| | |
—
|
| | | | | | | | |
|
—
|
| |
Net loss
|
| | |
|
—
|
| | | |
|
(40,057,309)
|
| | |
(1,772,090)
|
| | | | | | | | |
|
(41,829,399)
|
| |
境外子公司的翻譯匯兑收益
|
| | |
|
—
|
| | | |
|
356,345
|
| | |
—
|
| | | | | | | | |
|
356,345
|
| |
淨虧損和綜合虧損
|
| | |
|
—
|
| | | |
|
(39,700,964)
|
| | |
(1,772,090)
|
| | | | | | | | |
|
(41,473,054)
|
| |
| | |
($)
|
| |||
Net Loss
|
| | | | (41,829,399) | | |
Comprehensive Loss
|
| | | | (41,473,054) | | |
每股虧損(基本虧損和攤薄虧損)
|
| | | | (0.47) | | |
| | |
Number of shares
|
| |
Note
|
| |||
正在安排的普通股
|
| | | | 50,035,308 | | | |
2(e)
|
|
留尼汪島神經科學公司貢獻。
|
| | | | 19,615,000 | | | |
2(a)
|
|
認購收據的非經紀發售和經紀發售
|
| | | | 20,144,220 | | | |
2(b)
|
|
已發行且未結清
|
| | | | 89,794,528 | | | | | |
Warrants
|
| | | | 1,039,751 | | | |
2(d)(i)
|
|
根據安排發佈的期權
|
| | | | 5,426,807 | | | |
2(d)(ii)
|
|
結賬時取消未歸屬期權
|
| | | | (1,060,062) | | | |
2(d)(ii)
|
|
完全稀釋的證券
|
| | | | 95,201,024 | | | | | |
為向獨立董事發行保留的期權
|
| | | | 200,000 | | | |
2(h)
|
|
達爾文承諾
|
| | | | 348,905 | | | | | |
根據里程碑發行期權的或有承諾
|
| | | | 174,450 | | | | | |
完全稀釋證券,包括承諾
|
| | | | 95,924,379 | | | | | |
| |
Name
|
| | |
其他報告發布者名稱
|
| | |
Exchange
|
| | ||||||
| | Ronan Levy | | | | | | ReunionNeuroScience Inc. | | | | | | | 多倫多證券交易所;納斯達克 | | | |
| | Barry Fishman | | | | | | ReunionNeuroScience Inc. | | | | | | | 多倫多證券交易所;納斯達克 | | | |