AI assistant
Hapbee Technologies, Inc. — Interim / Quarterly Report 2025
Jul 18, 2025
47920_rns_2025-07-18_99e48a0f-6929-4cb7-9d10-824d15a595ee.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Condensed Consolidated Interim Financial Statements of
HAPBEE TECHNOLOGIES, INC.
For the Three-and Six-months-ended June 30, 2025
(Expressed in U.S. dollars)
(Unaudited)
1
HAPBEE TECHNOLOGIES, INC.
Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
NOTICE OF NO AUDITOR REVIEW OF CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
The accompanying unaudited condensed consolidated interim financial statements of Hapbee Technologies, Inc. for the three-and six-months-ended June 30, 2025 and 2024 have been prepared by the management of the Company and approved by the Company's Audit Committee and the Company's Board of Directors.
Under National Instrument 51-102, Part 4, subsection 4.3 (3) (a), if an auditor has not performed a review of the condensed consolidated interim financial statements, they must be accompanied by a notice indication that an auditor has not reviewed the condensed consolidated interim financial statements.
The accompanying unaudited condensed consolidated interim financial statements of the Company have been prepared by and are the responsibility of the Company's management.
The Company's independent auditor has not performed a review of these condensed consolidated interim financial statements in accordance with standards established by the Canadian Institute of Chartered Accountants for a review of the condensed consolidated interim financial statements by an entity's auditor.
Hapbee Technologies, Inc.
Condensed Consolidated Interim Statements of Loss and Comprehensive Loss
For the Three-and Six-months-ended June 30, 2025 and 2024
Expressed in U.S. dollars
| | June 30, 2025
(Unaudited) | March 31, 2025
(Unaudited) | December 31, 2024
(Audited) |
| --- | --- | --- | --- |
| | $ | $ | $ |
| Assets | | | |
| Current assets | | | |
| Cash | 200,952 | 281,852 | 132,274 |
| Receivables | 243,220 | 352,314 | 251,175 |
| Inventory (note 4) | 235,741 | 98,991 | 264,891 |
| Prepaid expenses | 420,090 | 381,645 | 381,645 |
| | 1,100,003 | 1,114,802 | 1,029,985 |
| Non-current assets | | | |
| Intangible assets (note 5) | 1,450,479 | 1,177,625 | 1,196,750 |
| Total assets | 2,550,482 | 2,292,427 | 2,226,735 |
| Liabilities | | | |
| Current liabilities | | | |
| Accounts payable and accrued liabilities
(note 6) | 2,630,884 | 2,524,015 | 2,890,607 |
| Product warranty liability (note 7) | 9,130 | 9,130 | 9,130 |
| Loans Payable | 977,415 | 549,005 | 63,764 |
| Unearned revenue (note 8) | 108,064 | 117,557 | 139,591 |
| | 3,725,493 | 3,199,707 | 3,103,092 |
| Non-current liabilities | | | |
| Warrant liability (note 13) | 1,169,835 | 1,369,082 | 1,583,842 |
| Promissory Notes (note 16) | 1,266,303 | 1,352,775 | 1,499,577 |
| Convertible debentures (note 15) | 161,217 | 161,217 | 161,217 |
| Total liabilities | 6,322,848 | 6,082,781.00 | 6,347,728.38 |
| Equity | | | |
| Share capital (note 9) | 20,105,371 | 20,105,371 | 19,595,748 |
| Reserves (note 9) | 6,702,863 | 6,702,863 | 6,702,863 |
| Retained earning beginning | (30,419,604) | (30,419,604) | (23,823,493) |
| Net Income (loss) for the period | (160,997) | (178,984) | (6,596,111) |
| Total shareholders’ equity | (3,772,367) | (3,790,354) | (4,120,993) |
Hapbee Technologies, Inc.
Condensed Consolidated Interim Statements of Loss and Comprehensive Loss
For the Three-and Six-months-ended June 30, 2025 and 2024
Nature of operations and going concern (note 1)
Basis of presentation (note 2)
Commitments and contingencies (note 17)
Subsequent events (note 18)
Approved on behalf of the Board of Directors on July 18, 2025.
"Michael Matysik" "Rizwan Shah"
Director Director
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
4
Hapbee Technologies, Inc.
Condensed Consolidated Interim Statements of Loss and Comprehensive Loss
For the Three-and Six-months-ended June 30, 2025 and 2024
Expressed in U.S. dollars
| | For the three months ended June 30, 2025
(Unaudited) | For the three months ended March 31, 2025
(Unaudited) | For the year ended December 31, 2024
(Audited) |
| --- | --- | --- | --- |
| | $ | $ | $ |
| Revenues | | | |
| Sales product and service | 520,323 | 414,038 | 610,877 |
| Royalties | (9,484) | (8,495) | (186,311) |
| Costs of good sold | (209,761) | (195,516) | (232,693) |
| Gross Profit | 301,078 | 210,027 | 191,873 |
| Gross Margin | 58% | 51% | 31% |
| Expenses | | | |
| Amortization of Intangible Assets (note 5) | 19,125 | 19,125 | 211,497 |
| Consulting | 22,746 | 250,227 | 2,219,544 |
| Marketing, Advertising and promotion | 201,612 | 84,314 | - |
| General and administrative | 141,970 | 27,520 | 1,335,579 |
| Product development costs | 328,874 | 207,460 | 889,456 |
| Capitalized Development | (291,979) | - | - |
| Professional fees | 55,641 | 2,016 | 267,704 |
| Salaries and wages | 4,348 | 13,109 | 53,055 |
| Share-based compensation (note 10) | - | - | 270,297 |
| Total operating expenses | 482,337 | 603,771 | 5,247,132 |
| Operating loss before other item (note 13) | (181,259) | (393,744) | (5,055,259) |
| Other item: | | | |
| Change in fair value of warrants liability (note 12) | 199,247 | 214,760 | (1,090,859) |
| Impairment expenses | - | - | (449,993) |
| Net Profit (loss) for the year | 17,988 | (178,984) | (6,596,111) |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Hapbee Technologies, Inc.
Condensed Consolidated Interim Statements of Changes in Equity
For the Three-and Six-months-ended June 30, 2025 and 2024
Expressed in U.S. dollars
| Number of subordinated Voting shares | Value Subordinated Voting shares $ | Number Multiple Voting Shares | Value Multiple Voting Shares $ | Accumulated Other Comprehensive Income $ | Reserves | Deficit | Total | |
|---|---|---|---|---|---|---|---|---|
| Balance, January 1, 2024 | 114,985,047 | 15,219,403 | 450,000 | 39 | - | 6,392,054 | (23,823,493) | (2,211,997) |
| Issuance of shares for non-brokered private placement | 73,148,297 | 4,050,000 | - | - | - | - | - | 4,050,000 |
| Issuance of shares for transaction | 6,917,489 | 5,609 | - | - | - | - | - | 5,609 |
| Share issuance cost | - | 361,193 | - | - | - | - | - | 361,193 |
| Share-based compensation | 3,054,750 | (40,510) | - | - | - | 310,807 | - | 270,297 |
| Expiry of finder’s warrants | - | - | - | - | - | - | - | - |
| Rounding from Auditor report | - | 14 | - | - | - | 2 | - | 16 |
| Net loss and comprehensive loss for the period | - | - | - | - | - | - | (6,596,111) | (6,596,111) |
| Balance, December 31, 2024 | 198,105,583 | 19,595,709 | 450,000 | 39 | - | 6,702,863 | (30,419,604) | (4,120,993) |
| Issuance of shares for transaction | (3,772,367) | |||||||
| Share-based compensation | 10,500,000 | 489,388 | - | - | - | - | - | 489,388 |
| 2,023,500 | 20,235 | - | - | - | (160,997) | (140,762) | ||
| Balance, June 30, 2025 | 210,629,083 | 20,105,332 | 450,000 | 39 | - | 6,702,863 | (34,352,968) |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
Expressed in U.S. dollars
| | June 30, 2025
(Unaudited) | March 31, 2025
(Unaudited) | December 31, 2024
(Audited) |
| --- | --- | --- | --- |
| | $ | $ | $ |
| Operating activities | | | |
| Ne Profit (loss) for the period | (160,997) | (178,984) | (6,596,111) |
| Item not involving cash: | | | |
| Amortization of intangible assets | 38,250 | 19,125 | 211,497 |
| Impairment expense | - | - | 449,993 |
| Accrued interest | - | - | 390,292 |
| Issuance of shares for transaction | 489,388 | 489,388 | - |
| Share-based compensation | 20,235 | 20,235 | 270,297 |
| Change in fair value of warrant liability | (414,007) | (214,760) | 1,090,860 |
| Changes in non-cash working capital balances: | | | |
| Decrease / (increase) in receivables | 7,955 | (101,139) | (168,756) |
| Decrease / (increase) in prepaid expenses | (38,445) | - | (381,645) |
| Decrease / (increase) in inventory | 29,150 | 165,900 | (108,581) |
| Increase in accounts payable and accrued liabilities | (259,723) | (366,592) | 732,332 |
| (Decrease) / increase in loans payable | 913,651 | 485,241 | (70,148) |
| (Decrease) / increase in unearned revenue | (31,527) | (22,034) | (88,136) |
| Net cash used in operating activities | 593,930 | 296,380 | (4,268,106) |
| Investing activities | | | |
| Development costs incurred | (291,979) | - | - |
| Net cash used in investing activities | (291,979) | - | - |
| Financing activities | | | |
| Proceeds from subordinated voting shares issuances | - | - | 4,050,000 |
| Proceeds from convertible debenture issuances | (233,274) | (146,802) | 161,217 |
| Net cash provided by financing activities | (233,274) | (146,802) | 4,211,217 |
| Effect of foreign exchange | - | - | (23,490) |
| Increase (decrease) in cash during the year | 68,677 | 149,577 | (80,379) |
| Cash, beginning of the year | 132,274 | 132,274 | 212,653 |
| Cash, end of the year | 200,951 | 281,851 | 132,274 |
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
1. NATURE OF OPERATIONS AND GOING CONCERN
Hapbee Technologies, Inc. (formerly known as Elevation Technologies, Inc.) (the "Company") is a company incorporated on January 3, 2019 under the Business Corporations Act (British Columbia). Its registered and record office and corporate office is located at 700 West Georgia Street, Suite 2500, Vancouver, BC V7Y 1B3. The Company's principal business activity is to commercialize consumer digital products that will deliver one or more ultra-low radio frequency energy signals to produce mood-altering effects. On June 15, 2020, the Company completed a forward stock split of its common shares on a 1 for 4.5 basis. The Company had 13,455,000 common shares issued and outstanding and the resulting post stock split common shares outstanding were 60,547,500. The numbers of common shares issuable pursuant to all share capital have been retrospectively adjusted in accordance with the stock split ratio. On the same day, the Company amended its articles in order to change its authorized capital from an unlimited number of common shares, without par value, to an unlimited number of Subordinated Voting Shares, and created a new class of unlimited number of Multiple Voting Shares, all without par value. On June 16, 2020, the Company completed an amalgamation with Zander Capital Ltd. ("Zander"), refer to the Company's financial statements for the year ended December 31, 2022 for details.
The Company's operations have been financed through the sale of Subordinated Voting Shares, Multiple Voting Shares and issuance of debt. The Company has incurred a significant operating loss since inception and has an accumulated deficit of $30,580,601.00 as at June 30, 2025.
These condensed consolidated financial statements have been prepared on a going-concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of operations as they come due. For the three months period ended June 30, 2025, the Company incurred a net profit of $17,988.00.
The Company's ability to continue as a going concern is dependent upon its ability to fund its working capital and operating requirements and eventually to generate positive cash flows from operations. These condensed consolidated financial statements do not reflect the adjustments to the carrying values of assets and liabilities and the reported revenues and expenses and statement of financial position classifications that would be necessary were the going concern assumption determined to be inappropriate and these adjustments could be material.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
2. BASIS OF PRESENTATION
a) Statement of Compliance
These condensed consolidated interim financial statements, including comparatives, have been prepared using accounting policies consistent with International Financial Reporting Standards (“IFRS”) and in accordance with International Accounting Standard (“IAS”) 34 Interim Financial Reporting. These condensed consolidated interim financial statements should be read in conjunction with the Company’s financial statements for the year ended December 31, 2024.
These unaudited condensed consolidated interim financial statements are expressed in US dollars and have been prepared on a historical cost basis except for financial instruments that have been measured at fair value. In addition, these condensed consolidated interim financial statements have been prepared using the accrual basis of accounting on a going concern basis. The accounting policies set out below have been applied consistently to all periods presented in these condensed consolidated interim financial statements as if the policies have always been in effect.
b) Basis of Preparation
These financial statements have been prepared on a historical cost basis, except for certain financial instruments measured at fair value through profit or loss, which are stated at their fair value. In addition, these financial statements have been prepared using the accrual basis of accounting, except for certain cash flow information. The financial statements, unless otherwise specified, are presented in US dollars, which is the functional currency of the Company.
c) Functional and presentation currency
These condensed consolidated interim financial statements are presented in US dollars, unless otherwise noted,.
d) Basis of consolidation
These condensed consolidated financial statements include the accounts of the Company and its subsidiaries. Intercompany balances and transactions, and any unrealized income and expenses arising from intercompany transactions, are eliminated in preparing the condensed consolidated financial statements.
e) Approval of the Financial Statements
The condensed consolidated financial statements of the Company for the year-ended June 30, 2025, were approved and authorized for issue by the Board of Directors on July 18, 2025.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting policies set out below have been applied consistently to all periods presented in these condensed consolidated financial statements.
a) Critical accounting judgments and estimates
The preparation of the consolidated financial statements in conformity with IFRS requires management to make judgments and estimates that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results could differ from these estimates. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected. Information about critical accounting judgments and estimates in applying accounting policies that have the most significant impact on the amounts recognized in the consolidated financial statements are outlined below.
Share-based payments and warrant liability
The Company makes certain estimates and assumptions when calculating the estimated fair values of stock options granted and warrants issued. The significant assumptions used include estimates of expected volatility, expected life, expected dividend rate and expected risk-free rate of return. Changes in these assumptions may result in a material change to the expense recorded for grants of stock options and the issuance of warrants. Certain warrants issued during the year ended December 31, 2024 are accounted for as derivative liabilities (see Note 13).
Deferred income taxes
The Company is periodically required to estimate the tax base of assets and liabilities. Where applicable tax laws and regulations are either unclear or subject to varying interpretations, it is possible that changes in these estimates could occur that materially affect the amounts of deferred income tax assets and liabilities recorded in the consolidated financial statements. Changes in deferred tax assets and liabilities generally have a direct impact on earnings in the period of changes.
Each period, the Company evaluates the likelihood of whether some portion or all of each deferred tax asset will not be realized. This evaluation is based on historic and future expected levels of taxable income, the pattern and timing of reversals of taxable temporary timing differences that give rise to deferred tax liabilities, and tax planning initiatives. Levels of future taxable income are affected by, among other things, the market price for commodities, production costs, quantities of proven and probable reserves, interest rates, and foreign currency exchange rates.
Going concern
The determination of the Company’s ability to continue as a going concern requires the Company to make certain judgements about whether the Company will be able to realize its assets and discharge its liabilities in the normal course of business.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
Intangible assets
Management is required to use judgement in determining the economic useful lives of identifiable intangible assets and the capitalization of costs for internally generated intangible assets is subject to judgment including the technical feasibility, timeframe to commercialization, assessment of availability of resources to complete the project, and if economic benefits will be generated form its use. Management is required to use judgement in determining the economic useful lives of identifiable intangible assets. Judgement is also required in identifying indicators of impairment of the Company’s intangible assets.
At each financial position reporting date, the carrying amounts of the Company’s intangible assets, are reviewed to determine whether there is any indication that those assets are impaired. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment, if any. Where the asset does not generate cash flows that are independent from other assets, the Company estimates the recoverable amount of the cash generating unit to which the asset belongs. This requires management to make certain estimates and judgements which could be materiality different than actual results.
Revenue recognition
The Company’s revenue is comprised of sales of its products which consists of its wearable device and annual/monthly subscription. As a result, the Company is required to allocate the transaction prices amongst the multiple elements of its packaged products. This requires that management make judgements and estimates related to the allocation which are subjective and could result in material differences if changed.
b) Financial Instruments
Financial assets and financial liabilities are recognized when the Company becomes a party to the contractual provisions of a financial instrument. Financial assets and financial liabilities are initially measured at fair value. Financial assets are classified into one of the following specified categories: amortized cost, fair value through profit or loss (“FVTPL”) or fair value through other comprehensive income (“FVOCI”). Transaction costs that are directly attributable to the acquisition or issue of financial assets and financial liabilities (other than financial assets and financial liabilities classified as FVTPL) are added to, or deducted from, the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial assets or financial liabilities classified as FVTPL are recognized immediately in the statement of loss and comprehensive loss.
The Company’s financial instruments are classified as follows:
| Financial instrument | Measurement |
|---|---|
| Cash | FVTPL |
| Receivables | Amortized cost |
| Accounts payable | Amortized cost |
| Unearned revenue | Amortized cost |
| Prepaid Expenses | Amortized cost |
| Loans | Amortized cost |
| Notes | Amortized cost |
| Debentures | Amortized cost |
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
Financial Assets
Subsequent to initial recognition, financial assets classified and measured at amortized cost using the effective interest method.
Financial assets classified as FVTPL are recognized initially at fair values less transaction costs and are subsequently carried at fair value, with changes in the fair value recorded in comprehensive income. The fair value measurements are based on level 1 input, being quoted prices in active markets for identical instruments.
c) Impairment of financial assets at amortized cost
The Company recognizes an allowance using the expected credit losses (“ECL”) model on financial assets classified as amortized cost. The Company has elected to use the simplified approach for measuring ECL by using a lifetime expected loss allowance for all accounts receivable. Under this model, impairment provisions are based on credit risk characteristics and days past due. When there is no reasonable expectation of collection, financial assets classified as amortized cost are written off. Indications of credit risk arise based on failure to pay and other factors. Should objective events occur after an impairment loss is recognized, a reversal of impairment is recognized in the statement of loss and comprehensive loss.
Financial Liabilities
Financial liabilities are classified as and are measured at amortized cost subsequent to initial measurement at fair value.
Offsetting financial instruments
Financial assets and financial liabilities are offset and the net amount reported on the statement of financial position if, and only if, there is a currently enforceable legal right to offset the recognized amounts and there is an intention to settle on a net basis, or to realize the asset and settle the liability simultaneously.
d) Cash
Cash is comprised of cash held in current operating bank accounts.
e) Inventory
Inventory includes products held for resale in the ordinary course of business (finished goods) and is measured at the lower of cost and net realizable value. The cost of inventory is determined generally on a first-in and first-out basis.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
f) Revenue recognition
The Company’s revenues are derived from both the sale of hardware as well as subscriptions fees related to the use of its products.
Sales of hardware is recognized upon the transfer of control of the promised product to customers in an amount that reflects the consideration the Company expects to receive in exchange for those products.
Subscription fees are comprised of fees that provide customers with access to its software and application over the contract term without taking possession of the software. Revenue from subscription fees are recognized over the term of the contract.
The Company also collects advance payments from its customers which are recorded as unearned revenue. Recognition of the unearned revenue for subscription fees is over the term of the contract. For sale of hardware, recognition of unearned revenue is based on control of products transferring to customers.
g) Research and development expenditures
Research expenditures are recorded in the period incurred. Product development expenditures are expensed in the period incurred unless the product candidate meets specific criteria related to technical, market and financial feasibility for deferral and amortization. The Company’s policy is to amortize deferred product development expenditures over the expected future life of the product once product revenues are recorded. The future life of the product is estimated to be 8 years.
h) Share-based payments
The Company has a share-based compensation plan. Awards of options under this plan are expensed or recorded as additions to resource properties based on the estimated fair value of the options at the grant date, with a corresponding credit to contributed surplus in shareholders’ equity. Fair value is estimated using the Black-Scholes pricing model. If the options are subject to a vesting period, the estimated fair value is recognized over this period on a graded vesting basis, based on the Company’s estimate of the shares that will eventually vest.
Equity-settled share-based payment transactions with parties other than employees and those providing similar services are measured at the fair value of the goods or services received, except where that fair value cannot be estimated reliably, in which case they are measured at the estimated fair value of the equity instruments granted, measured at the date the entity obtains the goods or the counterparty renders the service.
Cash consideration received on exercise of options is credited to share capital together with the amounts originally recorded as share-based compensation related to the exercised options.
12
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
i) Income taxes
Current income taxes
Current income tax assets and liabilities are measured at the amount expected to be recovered from or paid to the taxation authorities based on taxable income for the year. The tax rates and tax laws used to compute the amount are those that are enacted, or substantively enacted, at the reporting date in the countries where the Company operates and generates taxable income.
Income tax is recognized in the statements of loss and comprehensive loss except to the extent that it relates to items recognized directly in equity. Current income tax relating to items recognized directly in equity is recognized in the statements of changes in equity and not in the statements of loss and comprehensive loss.
Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate. The Company recognizes interest and penalties, if any, related to uncertain tax positions in income tax expense.
Deferred income taxes
Deferred income taxes are calculated using the liability method on temporary differences between the tax basis of assets and liabilities and their carrying amounts for financial reporting purposes at the reporting date. Deferred tax liabilities are recognized for all taxable temporary differences, except:
- when the deferred tax liability arises from the initial recognition of goodwill or an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss; and
- in respect of taxable temporary differences associated with investments in subsidiaries, when the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseeable future.
Deferred tax assets are recognized for all deductible temporary differences, the carryforward of unused tax credits and any unused tax losses. Deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carryforward of unused tax credits and unused tax losses, can be utilized.
Unrecognized deferred tax assets are reassessed at each reporting date and are recognized to the extent that it has become probable that future taxable profits will allow the deferred tax asset to be recovered. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted, or substantively enacted, at the reporting date. Deferred tax assets and deferred tax liabilities are offset if a legally enforceable right exists to set off current tax assets against current income tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority.
Deferred tax relating to items recognized outside of profit or loss is recognized outside of profit or loss. Deferred tax items are recognized in correlation to the underlying transaction either in other comprehensive loss or directly in equity.
13
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
j) Loss per share
Loss per share is calculated based on the weighted average number of shares outstanding during the year. The Company follows the treasury method of calculating diluted earnings per share. This method assumes that any proceeds from the exercise of stock options and other dilutive instruments would be used to purchase common shares at the average market price during the year. Diluted loss per share is equal to loss per share since the exercise of all options and warrants is anti-dilutive.
k) Provisions
Provisions are recognized when the Company has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources will be required to settle the obligation and the amount can be reliably estimated. Provisions are measured at management's best estimate of the expenditure required to settle the obligation at the end of the reporting period and are discounted to present value where the effect is material. There were no material provisions recorded within the condensed consolidated interim financial statements as at June 30, 2025.
l) Related party transactions
Unless otherwise disclosed herein, all transactions with related parties are in the normal course of business and are measured at the exchange amount (note 14).
m) Intangible assets - Licenses
Upon acquisition, intangible assets with finite useful lives are recorded at fair value and are carried at cost less accumulated amortization and impairment losses. Amortization is calculated over the cost of the asset, or revalued amount, less its residual value. Amortization is recognized in profit or loss on a straight-line basis over the estimated useful lives of intangible assets from the date that they are available for use, since this most closely reflects the expected pattern of consumption of the future economic benefits embodied in the asset. The estimated useful lives of the Company's licenses are 20 years.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
n) Intangible assets – Development costs
Development expenditures can be capitalized only where a development project meets certain conditions, including technical feasibility of the intangible asset, intention to complete the project, ability to sell the intangible asset, probability that the intangible asset can produce future economic benefits, availability of resources to complete the project, and ability to reliably measure the expenditure attributable to the intangible asset. Development projects are reviewed as they arise and on an on-going basis to assess whether all the conditions have been met. Amortization is calculated over the cost of the asset, or revalued amount, less its residual value. Amortization is recognized in profit or loss on a straight-line basis over the estimated useful lives of intangible assets from the date that they are available for use, since this most closely reflects the expected pattern of consumption of the future economic benefits embodied in the asset.
o) Adoption of new pronouncements
A number of amendments to standards and interpretations applicable to the Company are not yet effective for the period ended June 30, 2025, and have not been applied in preparing these consolidated financial statements nor does the Company expect these amendments to have a significant effect on its consolidated financial statements.
- INVENTORY
Finished goods
Components and manufacturing materials
| June 30, 2025 | March 31, 2025 |
|---|---|
| $ | $ |
| 25,000 | 68,250 |
| 210,741 | 30,741 |
| 235,741 | 98,991 |
- INTANGIBLE ASSETS
The Company capitalized the acquisition costs of licenses and development costs related to the design and development of the device prototype.
a) Licenses
License Agreement for Certain Sensory Technologies
On March 29, 2019, the Company acquired a license from EMulate Therapeutics Inc. (“EMulate”). The Company paid an up-front fee of USD $1,500,000 for this license. The Company will pay EMulate, on a quarterly basis, 20% royalties on the net income from sales, lease or rental of the authorized product containing cognate signals. The royalty rate on the first USD $10,000,000 will be 20%. In exchange, the Company will obtain from EMulate certain exclusive rights and licenses to develop, use, import, and commercialize consumer digital products using EMulate’s technology. The license has a term of 20 years from the effective date.
Pursuant to amendments to the License Agreement with Emulate, the effective date of the License Agreement was changed to October 26, 2020. All other terms remain unchanged.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
License Agreement for Certain Sensory Technologies
On October 30, 2019, the Company acquired another license from EMulate. The Company paid an up-front fee of USD $30,000 for this license. The Company will pay EMulate, on a quarterly basis, 20% royalties on the net income from sales, lease or rental of the authorized product containing cognate signals. The royalty rate on the first USD $10,000,000 will be 20%. In exchange, the Company will obtain from EMulate certain exclusive rights and licenses to develop, use, import, and commercialize consumer digital products using EMulate's technology. The license has a term of 20 years from the effective date.
Pursuant to amendments to the License Agreement with Emulate, the effective date of the License Agreement was changed to October 26, 2020. All other terms remain unchanged.
On April 21, 2021, the Company acquired another license from EMulate. The Company paid an up-front fee of USD $10,000 for this license. The Company will pay EMulate, on a quarterly basis, 20% royalties on the net income from sales, lease or rental of the authorized product containing cognate bedtime signals. The royalty rate on the first USD $10,000,000 will be 20%. In exchange, the Company will obtain from EMulate certain exclusive rights and licenses to develop, use, import, and commercialize consumer digital products using EMulate's technology. The license has a term of 20 years from the effective date of April 21, 2021.
On July 29, 2021, the Company acquired another license from EMulate. The Company paid an up-front fee of USD $10,000 for this license. The Company will pay EMulate, on a quarterly basis, 20% royalties on the net income from sales, lease or rental of the authorized product containing cognate bedtime signals. The royalty rate on the first USD $10,000,000 will be 20%. In exchange, the Company will obtain from EMulate certain exclusive rights and licenses to develop, use, import, and commercialize consumer digital products using EMulate's technology. The license has a term of 20 years from the effective date of July 29, 2021.
Sensory technologies include the human senses of happiness, sleepiness, focus, alertness, calmness and relaxation.
b) Development Costs—During the three months ended June 30, 2025, the Company incurred development costs of $291,979.00 (year ended December 31, 2024: $nil) related to the developing an augmentative wearable device that emulates normal molecular interactions in the body through small, specific magnetic fields. Past costs have met the criteria for capitalization under IAS 38.
The following table outlines Hapbee's intangible assets as of June 30, 2025:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| $ | $ | |
| License Agreement for certain sensory technologies | 1,500,000 | 1,500,000 |
| License Agreement for certain sensory technologies | 30,000 | 30,000 |
| License Agreement for certain sensory technologies | 20,000 | 20,000 |
| Development costs capitalized | 291,979 | 1,079,980 |
| Development cost-Impairment expense | (449,993) | |
| Accumulated amortization of intangible assets - license fees | (391,500) | (353,250) |
| Accumulated amortization of intangible assets - development costs | (629,987) | |
| $1,450,479 | $1,196,750 |
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
6. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
| June 30, 2025 | March 31, 2025 | |
|---|---|---|
| $ | $ | |
| Trade accounts payable and accrued liabilities | 1,620,418 | 1,814742 |
| Amounts payable to related parties (note 14) | 1,010,466 | 892,558 |
| 2,630,884 | 2,544,240 |
7. PRODUCT WARRANTY LIABILITY
| June 30, 2025 | March 31, 2025 | |
|---|---|---|
| Product warranty liability | $ | $ |
| 9,130 | 9,130 |
8. UNEARNED REVENUE
| June 30, 2025 | March 31, 2025 | |
|---|---|---|
| Unearned revenue | $ | $ |
| 108,064 | 117,567 |
The Company records unearned revenue pertaining to the unearned portions of the subscriptions collected from customers.
9. SHARE CAPITAL
On June 15, 2020, the Company amended its articles in order to change its authorized capital from an unlimited number of common shares, without par value, to an unlimited number of Subordinated Voting Shares, and created a new class of unlimited number of Multiple Voting Shares, all without par value.
Authorized
The Company’s authorized capital consists of (i) an unlimited number of Subordinated Voting Shares, and (ii) an unlimited number of Multiple Voting Shares. The holders of Subordinated Voting Shares are entitled to one vote for each Subordinated Voting share held. The holders of Multiple Voting Shares are entitled to 100 votes for each Multiple Voting Share held.
Voting Rights
All holders of Subordinated Voting Shares and Multiple Voting Shares are entitled to receive notice of any meeting of shareholders of the Company, and to attend, vote and speak at such meetings, except those meetings at which only holders of a specific class of shares are entitled to vote separately as a class under the Business Corporations Act (British Columbia). A quorum for the transaction of business at any meeting of shareholders is two persons present at the meeting, each of whom is entitled to vote at the meeting, and
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
9. SHARE CAPITAL (CONTINUED)
who hold or represent by proxy in the aggregate not less than 5% of the outstanding shares of the Company entitled to vote at the meeting.
On all matters upon which shareholders the Company are entitled to vote:
Each Subordinated Voting Share is entitled to one vote per Subordinated Voting Share; and each Multiple Voting Share is entitled to 100 votes per Multiple Voting Share.
Unless a different majority is required by law or the articles of the Company, resolutions to be approved by shareholders require approval by a simple majority of shareholders.
Conversion Rights and Conditions
The issued and outstanding Multiple Voting Shares, including fractions thereof, may at any time, subject to the FPI Condition (as defined below), at the option of the holder, be converted into Subordinated Voting Shares at a ratio of 100 Subordinated Voting Shares per Multiple Voting Share. Further, the board of directors of the Company may determine in the future that it is no longer advisable to maintain the Multiple
Voting Shares as a separate class of shares and may cause all of the issued and outstanding Multiple Voting Shares to be converted into Subordinated Voting Shares at a ratio of 100 Subordinated Voting Shares per Multiple Voting Share. The right of the Multiple Voting Shares to convert into Subordinated Voting Shares is subject to certain conditions in order to maintain the status of the Company as a "foreign private issuer" under United States securities laws (the "FPI Condition").
At June 30, 2025, the Company has 210,629,083 Subordinated Voting Shares issued and outstanding and 450,000 Multiple Voting Shares issued and outstanding.
Shares Issuance
Fiscal Year 2023
- During the year-ended December 31, 2023, the Company issued a total 13,093,488 Subordinated Voting Shares of the Company for total proceeds of $834,462 (C$1,126,524).
- On June 12, 2023, the Company closed a non-brokered private placement of 7,904,450 units at $C0.09 per unit for total proceeds of $526,963 ($C711,400). Each unit consisted of one subordinate voting share and one subordinate voting share purchase warrant, and each warrant entitles the holder thereof to purchase one additional subordinate voting share of the Company at a price of $C0.15 per share for a period of 24 months from the closing date. The Company may, in its sole discretion, provide notice to warrant holders to shorten the warrant expiry date to 60 days from the notice date if the daily volume weighted average closing price of the Company's subordinate voting share is greater than $C0.50 for the 10 consecutive trading days preceding the notice date. In connection with the private placement, the Company paid no finders' fees. As the warrants are exercisable in a currency different than the Company's functional currency, a resulting derivative exists and the Company allocated the fair value of those warrants as a warrant liability.
- On October 19, 2023, the Company closed a non-brokered private placement of 3,788,587 units at $C0.08 per unit for total proceeds of $224,510 ($C303,088). Each unit consisted of one subordinate
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
9. SHARE CAPITAL (CONTINUED)
voting share and one subordinate voting share purchase warrant, and each warrant entitles the holder thereof to purchase one additional subordinate voting share of the Company at a price of $C0.15 per share for a period of 24 months from the closing date. The Company may, in its sole discretion, provide notice to warrant holders to shorten the warrant expiry date to 60 days from the notice date if the daily volume weighted average closing price of the Company’s subordinate voting share is greater than $C0.50 for the 10 consecutive trading days preceding the notice date. In connection with the private placement, the Company paid no finders’ fees. As the warrants are exercisable in a currency different than the Company’s functional currency, a resulting derivative exists and the Company allocated the fair value of those warrants as a warrant liability.
On December 22, 2023, the Company closed a non-brokered private placement of 1,400,451 units at $C0.08 per unit for total proceeds of $82,990 ($C112,036). Each unit consisted of one subordinate voting share and one subordinate voting share purchase warrant, and each warrant entitles the holder thereof to purchase one additional subordinate voting share of the Company at a price of $C0.15 per share for a period of 24 months from the closing date. The Company may, in its sole discretion, provide notice to warrant holders to shorten the warrant expiry date to 60 days from the notice date if the daily volume weighted average closing price of the Company’s subordinate voting share is greater than $C0.50 for the 10 consecutive trading days preceding the notice date. In connection with the private placement, the Company paid no finders’ fees. As the warrants are exercisable in a currency different than the Company’s functional currency, a resulting derivative exists and the Company allocated the fair value of those warrants as a warrant liability.
Fiscal Year 2024
-
On April 18, 2024, the Company closed a non-brokered private placement of 50,454,544 units at $C0.055 per unit for total proceeds of $2,055,351 ($C2,775,000). Each unit consisted of one subordinate voting share and one subordinate voting share purchase warrant, and each warrant entitles the holder thereof to purchase one additional subordinate voting share of the Company at a price of $C0.15 per share for a period of 24 months from the closing date. The Company may, in its sole discretion, provide notice to warrant holders to shorten the warrant expiry date to 60 days from the notice date if the daily volume weighted average closing price of the Company’s subordinate voting share is greater than $C0.50 for the 10 consecutive trading days preceding the notice date. In connection with the private placement, the Company paid no finders’ fees. As the warrants are exercisable in a currency different than the Company’s functional currency, a resulting derivative exists and the Company allocated the fair value of those warrants as a warrant liability.
-
On July 26, 2024, the Company closed a non-brokered private placement of 22,693,753 units at $C0.12 per unit for total proceeds of $2,000,000 ($C2,710,000). Each unit consisted of one subordinate voting share and one half subordinate voting share purchase warrant, and each warrant entitles the holder thereof to purchase one additional subordinate voting share of the Company at a price of $C0.20 per share for a period of 24 months from the closing date. The Company may, in its sole discretion, provide notice to warrant holders to shorten the warrant expiry date to 60 days from the notice date if the daily volume weighted average closing price of the Company’s subordinate voting share is greater than $C0.50 for the 10 consecutive trading days preceding the notice date. In connection with the private placement, the Company paid no finders’ fees. As the warrants are exercisable in a currency different than the Company’s functional currency, a resulting derivative exists and the Company allocated the fair value of those warrants as a warrant liability.
-
The Company, during the year, issued 6,917,489 subordinate voting shares in exchange for consulting services to suppliers Company in exchange for fees for the sum of $310,760.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
- The Company, during the year received conversion calls on 5,672,000 Restricted Stock Units which were converted into subordinate voting shares, of which Related parties received 4,372,000 subordinate voting shares.
Fiscal Year 2025
The Company during the month of January 2025 converted $489,388 of accrued payables being license fees to a Related Party, Emulate Inc., in exchange for 10,500,000 subordinated voting shares.
In January 2025, Directors, Management and Consultants to the Company converted 2,023,500 Restricted Share Units (RSU) that vested into Subordinated Voting Shares (SVS) of which 1,923,500 were issued to Related Parties.
10. STOCK OPTIONS AND RESTRICTED SHARE UNITS
Stock Options
The Company has adopted a stock option plan on November 6, 2019, providing the Board of Directors with the discretion to issue an equivalent number of options of up to 7,515,000 Subordinated Voting Shares of the Company. Stock options are granted with an exercise price of not less than the closing share price the date preceding the date of grant. The details of outstanding items are as follows:
| Options granted on October 15, 2022 | |
|---|---|
| Dividend yield | 0% |
| Risk-free interest rate | 3.79% |
| Estimated volatility | 110% |
| Expected life in years | 7 |
| Fair value at grant date | $0.07 |
On October 15, 2022, the Company granted 3,375,000 incentive stock options to officers, directors and consultants of the Company pursuant to the Company's Plan. The options will be vested 1/3 on the 12, 24 and 36 months' anniversary. The options are all exercisable at the price of $0.05 (C$0.07) per share until October 15, 2029, subject to earlier termination in accordance with the Plan.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
10. STOCK OPTIONS AND RESTRICTED SHARE UNITS (CONTINUED)
The stock options outstanding and exercisable as at June 30, 2025 is as follows:
| Expiry date | Number of options | Exercise price ($) | |
|---|---|---|---|
| Outstanding at December 31, 2023 | 8,930,000 | 0.32 | |
| Exercisable at December 31, 2023 | 6,680,000 | 0.32 | |
| Expired | - | N/A | |
| Granted | - | N/A | |
| Outstanding at December 31, 2024 | 8,605,000 | 0.32 | |
| Vested | 1,125,000 | ||
| Exercisable at December 31, 2024 | 7,805,000 | 0.32 | |
| Exercisable at June 30, 2025 | 7,805,000 | 0.32 |
The number of options exercisable as at December 31, 2024 was 7,805,000 (December 31, 2023 – 6,680,000). The weighted average life remaining for the outstanding options were 4.1 years and weighted average exercise price was $0.32 per option.
Restricted Stock Units
During the year ended December 31, 2022, the Company granted an aggregate of 3,275,000 restricted stock units (the "RSU") to officers, directors, key employees and consultants pursuant to the Company's RSU Plan with a fair value of $0.05 per RSU. The RSU will be vested 1/3 on the 12, 24 and 36 months' anniversary. These units are exercisable until October 15, 2026.
The fair value of RSUs awarded to officers, directors, key employees and consultants was estimated on the dates of award using the fair market value of the Company share price. As at June 30, 2025, the Company has 3,275,000 RSUs issued and outstanding; and 2,183,333 RSUs exercisable.
In January 2025, Directors, Management and Consultants to the Company converted 2,023,500 Restricted Share Units (RSU) that vested into Subordinated Voting Shares (SVS) of which 1,923,500 were issued to Related Parties.
11. WARRANTS
In connection with private placements closed during the year 2023, the Company issued 13,093,488 nontransferrable warrants. Each warrant entitles the holder thereof to purchase one additional subordinate voting share of the Company at a price of $C0.15 per share for a period of 24 months from the closing date. The fair value of warrants was valued using the Black-Scholes Option Pricing Model.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
11. WARRANTS (CONTINUED)
In connection with private placements closed during the year 2024, the Company issued 61,801,421 nontransferrable warrants. Each warrant entitles the holder thereof to purchase one additional subordinate voting share of the Company at an average price of $C0.16 per share for a period of 24 months from the closing date. The fair value of warrants was valued using the Black-Scholes Option Pricing Model.
The warrants outstanding and exercisable as at June 30, 2025 are as follows:
| Expiry date | Number of warrants outstanding | Number of warrants exercisable | Exercise Price ($) | |
|---|---|---|---|---|
| Balance December 31, 2022 | 48,179,316 | 48,179,316 | 0.29 | |
| Granted | October 26, 2025 | 5,524,398 | 5,524,398 | 0.37 |
| Expired | January 28, 2023 | (182,000) | (182,000) | 0.37 |
| Balance December 31, 2023 | 53,421,714 | 47,997,316 | 0.26 | |
| Expired | November 9, 2024 | (42,354,070) | (42,354,070) | 0.37 |
| Granted | October 19, 2025 | 3,788,587 | 3,788,587 | 0.11 |
| Granted | December 22, 2025 | 1,400,451 | 1,400,451 | 0.11 |
| Granted | June 2, 2025 | 7,904,450 | 7,904,450 | 0.11 |
| Granted | April 18, 2026 | 50,454,544 | 50,454,544 | 0.09 |
| Granted | July 26, 2026 | 11,346,877 | 11,346,877 | 0.16 |
| Balance December 31, 2024 | 85,727,193 | 86,062,553 | 0.11 | |
| Expired | January 28, 2025 | (5,307,894) | (5,307,894) | 0.37 |
| Expired | June 2, 2025 | (7,904,450) | (7,904,450) | 0.11 |
| Balance June 30, 2025 | 72,514,849 | 72,514,849 | 0.11 |
11. INCOME (LOSS) PER SHARE
The weighted average number of shares outstanding for the quarter-ended June 30, 2025 was 184,392,938. At June 30, 2025, the Company has 210,629,083 shares issued and outstanding. The Company included both weighted average subordinated voting shares outstanding and weighted average multiple voting shares outstanding in the loss per share calculation.
13. WARRANT LIABILITY
The Company's warrant liability arises as a result of the issuance of warrants exercisable in Canadian dollars ("CAD"). As the denomination currency of the exercise price is different from the US dollar functional currency of the entity issuing the underlying warrants, the Company recognizes a derivative liability for these warrants and re-measures the liability at the end of each reporting period using the Black-Scholes model. Changes in respect of the Company's warrant liability are as follows:
| June 30, 2025 | March 31, 2024 | |
|---|---|---|
| $ | $ | |
| Balance at beginning of the period | 1,369,081 | 1,583,842 |
| Additions | - | - |
| Fair value adjustment | (199,246) | (214,761) |
| Exercise of warrants | - | - |
| Other | - | - |
| Balance at the end of the year | 1,17,557 | 1,369,081 |
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
13. WARRANT LIABILITY (CONTINUED)
Valuation of the warrant liability requires the use of highly subjective estimates and assumptions including the expected stock price volatility. The expected volatility used in valuing warrants is based on volatility observed in historical periods and comparative companies' historical information. Changes in the underlying assumptions can materially affect the fair value estimates. The fair value of the warrant liability was calculated using the Black-Scholes model with the following weighted average assumptions and resulting fair values:
| June 30, 2025 | March 31, 2025 | |
|---|---|---|
| Risk-free interest rate | 3.09% | 2.90% |
| Expected dividend yield | 0% | 0% |
| Expected warrant life (years) | 1.40 | 1.70 |
| Estimated stock price volatility | 131% | 131% |
| Fair value | $0.17 | $0.17 |
14. RELATED PARTY TRANSACTIONS
The aggregate value of transactions recorded relating to key management personnel and entities which they have control or significant influence were as follows:
| Notes | For the quarter-ended June 30, 2025 ($) | For the quarter-ended March 31, 2025($) | |
|---|---|---|---|
| EMulate Therapeutics Inc. – Royalty Fees | (a) | 9,484 | 8,495 |
| Les Consultants Shtern Inc. | (b) | 75,000 | 120,000 |
| 4114566 Canada Inc. | (c) | 15,000 | 15,000 |
| David Hoppenheim | (d) | 24,000 | 29,039 |
| Brian Mogen | (e) | 45,000 | 49,800 |
| Alchemy Global | (f) | 30,000 | 30,000 |
a) EMulate Therapeutics Inc., an entity that has significant influence on Hapbee charged royalty fees. These royalty fees are calculated on a quarterly basis and are based on a percentage of profits from device sales and a percentage of subscription revenues net of platform fees.
b) Les Consultants Shtern Inc., an entity owned by Hapbee's Chief Executive Officer Yona Shtern, charged management consulting fees to Hapbee for CEO services rendered.
c) 4114566 Canada Inc., an entity controlled by Hapbee's Corporate Secretary Kenneth Adessky, charged management consulting fees to Hapbee for services rendered.
d) David Hoppenheim is the Chief Operating Officer (COO) of Hapbee and charged management consulting fees for COO services rendered.
e) Brian Mogen is the Chief Technology Officer (CTO) of Hapbee and was paid a fixed salary for CTO services rendered.
f) Alchemy Global is an entity controlled by the Company's Chief Commercial Officer (CCO) Rizwan Shah, charged management consulting fees to the Company for CCO services rendered.
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
The following table outlines Hapbee’s related party payables (see nature of relationship to Company above):
| June 30, 2025 | March 31, 2025 | |
|---|---|---|
| $ | $ | |
| Les Consultants Shtern (Yona Shtern, CEO) | 308,248 | 308,248 |
| 4114589 Canada Inc. (Kenneth Adessky, Corporate Secretary) | 171,893 | 171,893 |
| EMulate Therapeutics Inc. | 8,495 | 8,495 |
| David Hoppenheim (COO) | 112,230 | 112,230 |
| Brian Mogen (CTO) | 149,600 | 149,600 |
| Alchemy Global | 260,000 | 260,000 |
| Total | 1,010,466 | 1,010,466 |
15. PROMISSORY NOTES
Several of the Company’s consultants and employees agreed to defer collection of the outstanding portion of their fees for services and salaries as at April 30, 2023 by issuing a Promissory Note, details as follows:
The Company adopted a phased in approach to base compensation whereas deferred compensation be phased in as per: phase 1 - November 2022 to April 2023 (inclusive) be deferred, phase 2 - as of May 1, 2023 (assuming equity raise) be paid 50% of base salary. Phase 3 - as of September 1, 2023 (assuming equity raise) be paid 100% of base salary. A 3-year note was assigned to employees to compensate them for their deferred compensation. Terms of the note and repayment are as follows:
Period: 3 year note with a maximum amount of US$1.5 million
Repayment in 3 annual payments with the first third, payable on the closing of a US$3 million financing by January 1, 2024; second third payable 12 months after first repayment or earlier at the discretion of the Board of Directors; final third payable 12 months after second repayment or earlier at the discretion of the Board of Directors. The Company has discretion to repay amounts at an earlier date on approval of the Board of Directors. Interest in the form of equity converted to RSU’s at $0.10/share; pro-rated to the number of months outstanding when repaid and payable at 50% of the deferred amounts per employee.
As noted above, the promissory notes includes a balance of $914,879 due to key Management personnel.
14. CONVERTIBLE DEBENTURE
The company received 2 loans of $25,000 USD each from two (2) directors on February 14, 2024, for a term of 3 years with interest payable at fifteen (15%) per annum by issuance of convertible debentures. The loans include one subordinated voting share purchase warrant (each, a “Warrant”) for every eleven cents ($0.11 CAD) of principal amount of debentures subscribed for being, with each warrant exercisable at a price of $0.11 CAD to purchase one (1) common share for a period of 36 months from the date of issuance. The debentures are convertible at the holder’s option into fully-paid and non-assessable shares at any time prior to the last business day immediately preceding the maturity date for redemption by the company at a conversion price of the lower of $0.055 per share or the most recent price of a financing close (the “Conversion Price”).
The company received a loan of $150,000 CAD from an unrelated party on February 14, 2024, for a term of 3 years with interest payable at fifteen (15%) per annum by issuance of convertible debentures. The loan
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
includes one subordinated voting share purchase warrant (each, a “Warrant”) for every eleven cents ($0.11CAD) of principal amount of Debentures subscribed for being, with each Warrant exercisable at a price of $0.11CAD to purchase one (1) Common Share for a period of 36 months from the date of issuance. The debentures are convertible at the holder’s option into fully-paid and non-assessable Shares at any time prior to the last business day immediately preceding the maturity date for redemption by the Company at a conversion price of the lower of $0.055CAD per share or the most recent price of a financing close (the “Conversion Price”).
15. CAPITAL MANAGEMENT
The Company’s objectives when managing capital are to safeguard its ability to continue as a going concern, so that it can provide returns for shareholders and benefits for other shareholders. The Company considers the items included in shareholders’ equity as capital. The Company manages the capital structure and makes adjustments to it in response to changes in economic conditions and the risk characteristics of the underlying assets. The Company’s primary objective with respect to its capital management is to ensure that it has sufficient cash resources to fund the identification and evaluation of potential acquisitions. To secure the additional capital necessary to pursue these plans, the Company intends to raise additional funds through equity or debt financing. The Company is not subject to any externally imposed capital requirements. There were no changes in the Company’s approach to capital management.
16. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
The Company’s financial instruments consist of cash and accounts payable. The fair values of the Company’s cash and accounts payable approximate their carrying values, due to their short-term natures. The Company’s cash is measured at fair value under the fair value hierarchy based on level one quoted prices in active markets for identical assets or liabilities. The Company’s financial instruments are exposed to certain financial risks, including currency risk, credit risk, liquidity risk, interest rate risk and price risk.
Credit risk
Credit risk is the risk of loss due to the counterparty's inability to meet its obligations. The Company’s exposure to credit risk is on its cash. Risk associated with cash is managed through the use of major banks which are high credit quality financial institutions as determined by rating agencies. Credit risk is assessed as low.
Liquidity risk
Liquidity risk is the risk that the Company will encounter difficulties in meeting obligations when they become due. The Company aims to ensure that there is sufficient capital in order to meet short-term operating requirements, after taking into account the Company’s holdings of cash. The Company believes that the capital sources will be sufficient to cover the expected cash requirements by obtaining financing through the issuance of debt or common shares. Liquidity risk is assessed as high.
Market risk
Market risk is the risk of loss that may arise from changes in market factors such as interest rates, commodity and equity prices, and foreign exchange rates.
a) Interest rate risk
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is not currently exposed to interest rate risk.
b) Price risk
The Company is exposed to price risk with respect to equity prices. Equity price risk is defined as the potentially adverse impact on the Company’s ability to obtain equity financing due to movements in individual equity prices or general movements in the level of the stock market. The Company is not exposed to price risk as it has no instruments in publicly held securities.
c) Foreign currency risk
Foreign currency risk is the risk that the fair values of future cash flows of a financial instrument will fluctuate because they are denominated in currencies that differ from the respective functional currency.
17. COMMITMENTS AND CONTINGENCIES
a) On July 29, 2021, the Company entered into an exclusive license agreement with Emulate. The agreement will be in effect for 20 years. Based on the agreement, the Company will obtain from EMulate certain exclusive rights and licenses to develop, use, import, and commercialize consumer digital products using EMulate’s technology. In exchange, the Company will pay EMulate an upfront non-refundable, non-creditable payment of $10,000 for the cognate designated by and provided to the Company. The Company will also pay to EMulate royalties on the quarterly new income from sales, lease or rental of the authorized product in the territory multiplied by a percentage royalty rate of 20%. During the quarter ended March 31, 2025, the royalty fees paid to Emulate of $489,388 was paid by way of conversion of the debt into 10,500,000 subordinated voting (December 31, 2024—$489,388).
b) The Company has entered into a supply agreement with its supplier and committed to purchasing 25,000 units of its primary product with an estimated cost of $2,500,000.
18. SUBSEQUENT EVENTS
Loan from Investor
During the month of May 2025, the Company received a loan of $600,000 USD. The loan on July 17 was converted into subordinate voting shares at the option of the company.
Private Placement
The Company closed on a non-brokered private placement offering converting $1,100,000 of loans it received in 2025 from a related party and one unrelated party.
The company closed on a share e Offering, the Company issued a total of 15,070,000 units (the “Units”) at CA$0.10 per Unit. As previously announced, each Unit consists of one (1) subordinate voting common share (a “Share”) and one-half (1/2) of one non-transferable Share purchase warrant (each whole such Share purchase warrant, a “Warrant”). Each Warrant shall be exercisable to acquire one additional Share until July 17, 2027 at
27
Hapbee Technologies, Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the Three-and Six-months-ended June 30, 2025 and 2024
an exercise price of CA$0.20. All securities issued under this Offering are subject to a four month and a day hold period expiring on November 16, 2025. No finder’s fees were paid in connection with the Offering.
A company director and Chief Technology Officer Mr. Ashraf participated to the amount of $1,000,000 USD in the offering which constituted a “related party transaction” within the meaning of Exchange Policy 5.9 (“Policy 5.9”) and Multilateral Instrument 61-101 Protection of Minority Security Holders in Special Transactions (“MI 61-101”) adopted in Policy 5.9. The Company relied on the exemptions from the formal valuation and minority shareholder approval requirements of MI 61-101 contained in sections 5.5(a) and 5.7(1)(a) of MI 61-101 in respect of this related party participation in the Offering, as neither the fair market value (as determined under MI 61-101) of the subject matter of, nor the fair market value of the consideration for, the transaction, insofar as it involves the related party, exceeded 25% of the Company’s market capitalization (as determined under MI 61-101).