AI assistant
Infinity Stone Ventures Corp. — Interim / Quarterly Report 2022
Mar 17, 2022
46166_rns_2022-03-17_a4f0bd6a-a8e3-4934-85fe-0b7cdb99d27b.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Contakt World Technologies Corp.
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED NOVEMBER 30, 2021
(Expressed in United States Dollars)
NOTICE OF NO AUDITOR REVIEW OF THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
In accordance with National Instrument 51-102 Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of these condensed interim consolidated financial statements, they must be accompanied by a notice indicating that the condensed interim consolidated financial statements have not been reviewed by an auditor.
The accompanying unaudited condensed interim consolidated financial statements of the Company for the three months ended November 30, 2021 have been prepared by and are the responsibility of the Company's management, and have not been reviewed by the Company's auditors.
Contakt World Technologies Corp. CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION NOVEMBER 30, 2021 AND AUGUST 31, 2021
(Expressed in United States Dollars)
| November 30, 2021 | August 31, 2021 | |||
|---|---|---|---|---|
| ASSETS | ||||
| CURRENT ASSETS | ||||
| Cash | $ | 18,691 | $ | 44,094 |
| Accounts Receivable | 294,615 | 138,197 | ||
| Prepaid Expenses and Other Current Assets | 52,458 | 58,041 | ||
| Total Current Assets | 365,764 | 240,332 | ||
| Right-of-use assets (Note 4) | 21,074 | 28,098 | ||
| Deposit | 3,500 | 3,500 | ||
| TOTAL ASSETS | $ | 390,338 | $ | 271,930 |
| LIABILITIES AND SHAREHOLDERS' DEFICIT | ||||
| LIABILITIES | ||||
| CURRENT LIABILITIES | ||||
| Accounts Payable and Accrued Liabilities | $ | 2,743,647 | $ | 2,562,992 |
| Due to Related Parties (Note 6) | 78,309 | 55,111 | ||
| Loans payable (Note 5) | 93,101 | - | ||
| Current Lease Liabilities (Note 4) | 23,969 | 31,235 | ||
| Convertible Loans (Note 12) | 3,737,171 | 3,438,027 | ||
| Derivative Liability (Note 12) | 49,000 | 932,020 | ||
| TOTAL LIABILITIES | 6,725,197 | 7,019,385 | ||
| SHAREHOLDERS' DEFICIT | ||||
| Share Capital (Note 7) | 12,720,705 | 12,262,340 | ||
| Contributed Surplus (Note 7) | 5,515,977 | 5,335,170 | ||
| Accumulated other comprehensive loss | (129,917) | (38,164) | ||
| Deficit | (24,441,624) | (24,306,801) | ||
| TOTAL SHAREHOLDERS' DEFICIT | (6,334,859) | (6,747,455) | ||
| TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT | $ | 390,338 | $ | 271,930 |
| APPROVED ON BEHALF OF THE BOARDOF DIRECTORS: | ||||
| "Zayn Kalyan" | "Christopher Cherry" | |||
| Director | Director |
The accompanying notes are an integral part of these condensed interim consolidated financial statements
Contakt World Technologies Corp. CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS FOR THE THREE MONTHS ENDED NOVEMBER 30, 2021 AND 2020 (Expressed in United States Dollars)
| Three monthsended November30, 2021 | Three monthsended November30, 2020 | ||||
|---|---|---|---|---|---|
| Revenues | $ | 177,900 | $ | - | |
| Expenses: | |||||
| Interest expense (Notes 4 and 12) | 299,144 | - | |||
| Office Administration (Note 6) | 68,406 | 210,695 | |||
| Marketing | 11,723 | 32,270 | |||
| Professional Fees (Note 6) | 197,946 | 791,426 | |||
| Research and development | - | 318,296 | |||
| Stock-based Compensation (Note 7) | 617,176 | - | |||
| Total Expenses | 1,194,395 | 1,352,687 | |||
| Net Loss before Other Items | (1,016,495) | (1,352,687) | |||
| Other Items | |||||
| Foreign exchange loss | (1,348) | (2,402) | |||
| Gain on remeasurement of derivative liabilities (Notes 7 and 12) | 883,020 | - | |||
| Net Loss | (134,823) | (1,355,089) | |||
| Foreign currency translation adjustment | (91,753) | - | |||
| Comprehensive Loss | $ | (226,576) | $ | (1,355,089) | |
| Loss Per Class A Subordinate Voting Shares - Basic and Diluted | $ | (0.00) | N/A | ||
| Loss Per Class B Super Voting Shares - Basic and Diluted | $ | (1.34) | N/A | ||
| Weighted Average Number of Class A Subordinate Voting Shares- Basic and Diluted | 42,288,543 | N/A | |||
| Weighted Average Number of Class B Super Voting Shares -Basic and Diluted | 100,497 | N/A |
The accompanying notes are an integral part of these condensed interim consolidated financial statements
Contakt World Technologies Corp.
CONDENSED INTEIRM CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT
FOR THE THREE MONTHS ENDED NOVEMBER 30, 2021 AND 2020
(Expressed in United States Dollars)
| Number of | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Common | Number of | Number of | Member's | Contributed | Shareholders' | ||||
| Shares | Class A Shares | Class B Shares | Share Capital | Units | Surplus | Reserves | Deficit | Deficit | |
| BALANCE AT AUGUST 31, 2021 | - | 41,603,696 | 100,497 | $ 12,262,340 | $- | $ 5,335,170 | $ (38,164) | $ (24,306,801) | $(6,747,455) |
| Net Loss | - | - | - | - | - | - | - | (134,823) | (134,823) |
| Shares Issued upon exercise of warrants | - | 79,000 | - | 12,582 | - | - | - | - | 12,582 |
| Shares Issued for debt settlement | - | 34,400 | - | 9,414 | - | - | - | - | 9,414 |
| Shares Issued upon vesting of RSUs | - | 992,500 | - | 436,369 | - | (436,369) | - | - | - |
| Stock-based compensation | - | - | - | - | - | 617,176 | - | - | 617,176 |
| Foreign currency translation adjustment | - | - | - | - | - | - | (91,753) | - | (91,753) |
| BALANCE AT NOVEMBER 30, 2021 | - | 42,709,596 | 100,497 | 12,720,705 | - | 5,515,977 | (129,917) | (24,441,624) | (6,334,859) |
| BALANCE AT AUGUST 31, 2020 | - | - | - | $- | $9,000 | $- | $- | $(90,565) | $(81,565) |
| Net Loss | - | - | - | - | - | - | - | (1,355,089) | (1,355,089) |
| Members Contributions | - | - | - | - | 11,000 | - | - | - | 11,000 |
| Shares Issued | 100 | - | - | 1 | - | - | - | - | 1 |
| Units Issued for Cash | 4,645,000 | - | - | 961,833 | - | - | - | - | 961,833 |
| Share Issuance Costs | - | - | - | (159,264) | - | 51,200 | - | - | (108,064) |
| Units Issued for Debt Settlement | 34,218 | - | - | 7,108 | - | - | - | - | 7,108 |
| Share Exchange | 20,000,000 | - | - | 20,000 | (20,000) | - | - | - | - |
| BALANCE AT NOVEMBER 30, 2020 | 24,679,318 | - | - | 829,678 | - | 51,200 | - | (1,445,654) | (564,776) |
Contakt World Technologies Corp. CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED NOVEMBER 30, 2021 AND 2020
(Expressed in United States Dollars)
| Three monthsended November30, 2021 | Three monthsended November30, 2020 | ||||
|---|---|---|---|---|---|
| CASH FLOWS USED IN OPERATING ACTIVITIES: | |||||
| Net Loss | $ | (134,823) | $ | (1,355,089) | |
| Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities: | |||||
| Accretion of lease liability | 1,370 | - | |||
| Accrued interest on convertible note | 299,144 | - | |||
| Accrued interest on loans payable | 431 | ||||
| Depreciation of right-of-use asset | 7,024 | 5,546 | |||
| Foreign exchange loss | - | 2,402 | |||
| Gain on remeasurement of derivative liability | (883,020) | - | |||
| Stock-based compensation | 617,176 | - | |||
| Changes in Operating Assets and Liabilities: | |||||
| Accounts receivable | (156,418) | - | |||
| Prepaid expenses and other current assets, and deposits | 5,583 | 3,603 | |||
| Accounts payable and accrued liabilities | 98,316 | 721,561 | |||
| NET CASH USED IN OPERATING ACTIVITIES | (145,217) | (621,977) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from (repayment to) related party | 23,198 | 1,907 | |||
| Contribution from members | - | 11,000 | |||
| Proceeds from units issued, net of share issuance costs | - | 1,652,250 | |||
| Warrants exercised | 12,582 | - | |||
| Loans payable | 92,670 | 378,965 | |||
| Lease payments | (8,636) | (4,823) | |||
| NET CASH PROVIDED BY FINANCING ACTIVITIES | 119,814 | 2,039,299 | |||
| NET INCREASE (DECREASE) IN CASH | (25,403) | 1,417,322 | |||
| EFFECT OF EXCHANGE RATE CHANGES ON CASH | - | (2,402) | |||
| CASH, BEGINNING OF PERIOD | 44,094 | 2,752 | |||
| CASH, END OF PERIOD | $ | 18,691 | $ | 1,417,672 |
Supplemental disclosure with respect to cash flows (Note 13)
NOTE 1. NATURE OF OPERATIONS
Contakt World Technologies Corp. (the "Company", or the "Parent"), formerly known as Tracker Ventures Corp. ("Tracker"), was incorporated pursuant to the Business Corporations Act (British Columbia) on July 10, 2007. The Company is engaged in the development, marketing, and commercialization of contact tracing solutions.
The head office, address and records office of the Company are located at Suite 750 – 1095 West Pender Street, Vancouver, BC, Canada, V6E 2M6.
On July 12, 2021, Tracker completed the transaction with the company formerly known as Contakt World Technologies Corp. ("Contakt"), Contakt, LLC and the shareholders of Contakt. Tracker subsequently changed its name to Contakt World Technologies Corp. Upon closing of the transaction, the shareholders of Contakt had control of the combined entity, and as a result, the transaction is considered a reverse acquisition of Tracker by Contakt. For accounting purposes, Contakt is considered the acquirer, and Tracker the acquiree. Accordingly, the consolidated financial statements are a continuation of the financial statements of Contakt. See Note 10.
Contakt has a wholly owned operating subsidiary, Contakt, LLC (the "Subsidiary" or "Contakt LLC") which was formed as a limited liability company in the State of California and the Company's Articles of Organization were filed with the Secretary of State of the State of California on March 30, 2020. The Subsidiary controls the daily operations of the consolidated company's operations and has four patent applications pending with the United States Patent and Trademark Office. Contakt LLC became a wholly owned subsidiary of Contakt through a share exchange (the "Share Exchange") contemplated under a share exchange agreement made on October 9, 2020 between Contakt, Contakt LLC and the membership interest holders of Contakt LLC (the "Share Exchange Agreement"). The Share Exchange was treated as a common control business combination accounted for under the pooling of interest method. Accordingly, the assets and liabilities of the combining entities are reflected at their carrying amounts as if the transaction had occurred on the earliest comparative period presented.
These condensed interim consolidated financial statements have been prepared on the assumption that the Company will continue as a going concern, meaning it will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course of operations. Different bases of measurement may be appropriate if the Company was not expected to continue operations for the foreseeable future. At November 30, 2021, the Company has not achieved profitable operations, has accumulated losses of $24,441,624 since inception and expects to incur further losses in the development of its business. The above material uncertainties cast significant doubt about the Company's ability to continue as a going concern. The Company's continuation as a going concern is dependent upon successful results from its operations, its ability to attain profitable operations to generate funds, and/or its ability to raise equity capital or borrowings sufficient to meet its current and future obligations. Although the Company has been successful in the past in raising funds to continue operations, there is no assurance it will be able to do so in the future.
Throughout 2020, the actual and threatened spread of the COVID-19 virus globally has had a material adverse effect on the global economy and, specifically, the regional economies in which the Company operates. The pandemic could continue to have a negative impact on the stock market, including future trading prices of the Company's shares and its ability to raise new capital. Although the Company's business model is designed to slow the spread of COVID-19 and other viruses, these factors, amongst others, could still have a significant impact on the Company's operations.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) Basis of Preparation and Statement of Compliance
These condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standards ("IAS") 34 – Interim Financial Reporting of the International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board. As such these condensed interim consolidated financial statements do not include full information that might be necessary for an annual financial statements and should be read in conjunction with the consolidated financial statements for the period ended August 31, 2021. The condensed interim consolidated financial statements have been prepared on the historical cost basis except for certain financial instruments which are measured at fair value, as explained in the accounting policies set out in this note. In addition, these condensed interim consolidated financial statements have been prepared using the accrual basis of accounting, except for cash flow information.
These consolidated financial statements were reviewed by the Management of the Company and approved and authorized for issue by the Board of Directors on March 17, 2022.
(b) Basis of Measurement
The preparation of condensed interim consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, profit and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and further periods if the review affects both current and future periods. See Note 3 for use of estimates and judgements made by management in the application of IFRS.
(c) Functional and Presentation Currency
These financial statements are presented in United States dollars, which is also the functional currency of Contakt LLC, 1315006 B.C. Ltd. and Stratum Health Solutions, LLC ("Stratum"). The functional currency of the parent company is Canadian dollars.
(d) Basis of Consolidation
The condensed interim consolidated financial statements include the accounts of the Company and its majority-owned subsidiaries. Subsidiaries over which the Company has control are fully consolidated from the date control commences until the date control ceases. Control exists when the Company is exposed, or has rights, to variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. In assessing control, potential voting rights that are currently exercisable are considered. Non-controlling interests in the equity of consolidated subsidiaries are shown separately in the consolidated statement of operations and in the consolidated statement of changes in shareholders' deficit. All intercompany balances and transactions are eliminated on consolidation. The information below lists the Company's subsidiaries that are included in these consolidated financial statements and the ownership interest held as of November 30, 2021 and August 31, 2021.
| Percentage of OwnershipNovember 30, 2021 | Percentage of OwnershipAugust 31, 2021 | |
|---|---|---|
| Contakt LLC | 100% | 100% |
| 1315006 B.C. Ltd. | 100% | 100% |
| Stratum Health Solutions, LLC | 100% | 100% |
NOTE 3. USE OF ESTIMATES AND JUDGEMENTS
The Company makes estimates and assumptions about the future that affect the reported amounts of assets and liabilities. Estimates and judgments are continually evaluated based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. In the future, actual experience may differ from these estimates and assumptions.
The effect of a change in an accounting estimate is recognized prospectively by including it in comprehensive loss in the year of the change, if the change affects that year only, or in the year of the change and future years, if the change affects both.
Critical judgments in applying accounting policies:
Information about critical judgments in applying accounting policies that have the most significant risk of causing material adjustment to the carrying amounts of assets and liabilities recognized in the consolidated financial statements within the next financial year are discussed below:
(a) Going Concern
See Note 1 for assessment of going concern.
(b) Common Control Transaction
For the Share Exchange between the Company and Contakt LLC, judgement was applied to determine if the transaction represented a business combination or an asset purchase. Management also used judgement to determine that since the Company and Contakt LLC were owned and controlled by the same parties, in substantially the same ownership percentages, both before and after the transaction, the business combination is considered a common ownership transaction accounted for as a common control business combination. Thus, the net assets were recorded at their predecessor carrying values rather than at fair value.
(c) Income Taxes
Significant judgement is required in determining the provision for income taxes. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate tax determination is uncertain. The Company recognizes liabilities and contingencies for anticipated tax audit issues based on the Company's current understanding of the tax law. For matters where it is probable that an adjustment will be made, the Company records its best estimate of the tax liability including the related interest and penalties in the current tax provision. Management believes they have adequately provided for the probable outcome of these matters; however, the final outcome may result in a materially different outcome than the amount included in the tax liabilities.
Significant estimates in applying accounting policies:
Information about critical judgments in applying accounting policies that have the most significant risk of causing material adjustment to the carrying amounts of assets and liabilities recognized in the consolidated financial statements within the next financial year are discussed.
(a) Right of use and lease liabilities
Leases requires lessees to discount lease payments using the rate implicit in the lease if that rate is readily available. If that rate cannot be readily determined, the lessee is required to use its incremental borrowing rate. The Company uses the incremental borrowing rate when initially recording real estate leases as the implicit rates are not readily available as information from the lessor regarding the fair value of underlying assets and initial direct costs incurred by the lessor related to the leased assets is not available. The Company determines the incremental borrowing rate as the interest rate the Company would pay to borrow over a similar term the funds necessary to obtain an asset of a similar value to the right-of-use asset in a similar economic environment. Leases require lessees to estimate the lease term. In determining the period which the Company has the right to use an underlying asset, management considers the non-cancellable period along with all facts and circumstances that create an economic incentive to exercise an extension option, or not to exercise a termination option.
(b) Business combinations and reverse acquisitions
Judgment is used in determining whether an acquisition is a business combination or an asset acquisition. The Company must determine whether it is the acquirer or acquiree in each acquisition. Under IFRS 3 – Business Combinations, the acquirer is the entity that obtains control of the acquiree in the acquisition. If it is not clear which company is the acquirer, additional information must be considered, such as the combined entity's relative voting rights, existence of a large minority voting interest, composition of the governing body and senior management, and the terms behind the exchange of equity interest.
(c) Purchase price allocation related to acquisitions
In a business combination, substantially all identifiable assets, liabilities and contingent liabilities acquired are recorded at the date of acquisition at their respective fair values. One of the most significant areas of judgment and estimation relates to the determination of the fair value of these assets and liabilities, including the fair value of contingent consideration, if applicable. The Company identified total net liabilities of $214,850 related to the acquisition of Stratum Health Solutions, LLC on August 12, 2021 and total net assets of $1,441,323 related to the reverse takeover of Tracker on July 12, 2021. If any intangible assets are identified, depending on the type of intangible asset and the complexity of determining its fair value, an independent external valuation expert may develop the fair value, using appropriate valuation techniques, which are generally based on a forecast of the total expected future net cash flows. These valuations are linked closely to the assumptions made by management regarding the future performance of the assets concerned and any changes in the discount rate applied. In certain circumstances where estimates have been made, the Company may obtain third-party valuations of certain assets, which could result in further refinement of the fair-value allocation of certain purchase prices and accounting adjustments.
(d) Bifurcation of convertible debt and fair value of derivative liability
The Company uses the Black-Scholes Option Pricing Model to determine the fair value of stock options, standalone share purchase warrants issued and derivative liability. This model requires the input of subjective assumptions including expected share price volatility, interest rate, and forfeiture rate. Changes in the input assumptions can materially affect the fair value estimate and the Company's earnings (loss) and equity reserves.
NOTE 4. LEASES
Set out below, are the carrying amounts of the Company's right‐of‐use assets and lease liabilities under IFRS 16 with respect to its office space, and the movements during the period:
| $- |
|---|
| 56,194 |
| 5,541 |
| (30,500) |
| 31,235 |
| 1,370 |
| (8,636) |
| 23,969 |
| (23,969) |
| $- |
| $- |
| 56,194 |
| (28,096) |
| 28,098 |
| (7,024) |
| $21,074 |
The weighted average incremental borrowing rate on lease liabilities as at November 30, 2021 is 19%. There is an option to extend the term of the lease for 2 additional 24 month periods. In the measurement of the lease term, it is assumed the option will not be exercised.
Future minimum lease payments under non-cancellable finance leases as of November 30, 2021 are as follows:
Fiscal 2022 $ 25,906
The lease was terminated subsequent to period-end and the Company paid $10,000 as an early termination fee.
NOTE 5. LOANS PAYABLE
Loans payable is comprised of the following:
$22,700 line of credit from Michael Townsend ("Lender") outstanding at November 30, 2021 (August 31, 2021 - $Nil). The loan is unsecured, non-interest bearing and is due on demand.
On November 5, 2021, the Company also received an unsecured loan of $70,000 bearing interest at 9% per annum due on November 5, 2022. During the three months ended November 30, 2021, the Company accrued interest of $431 (2020 - $Nil).
NOTE 6. RELATED PARTIES
Key management personnel are those having authority and responsibility for planning, directing and controlling the activities of the Company, directly or indirectly, and include the Company's executive officers.
The following summarizes the balances with the related parties as at November 30, 2021 and August 31, 2021:
| November 30, 2021 | August 31, 2021 | ||
|---|---|---|---|
| Balances | |||
| Accounts payable and accrued liabilities | $ | $(18,000) | (10,000) |
| Due to Directors and/or Officers | (78,309) | (55,111) | |
| Total | $ | $(96,309) | (65,111) |
The amounts due to related parties are unsecured, non-interest bearing.
During the three months ended November 30, 2021, the Company paid and/or accrued $36,430 (2020 - $Nil) in professional fees to directors and/or officers.
On September 1, 2020 and amended March 16, 2021, Contakt LLC entered into an employment agreement with Justin Beck (the "CVO Employment Agreement") setting forth the terms and conditions of his employment, which provides for his base salary and includes, among other things, provisions regarding non-disclosure, non-competition, and termination. Pursuant to the CVO Employment Agreement, Mr. Beck is paid an annual base salary of $325,000 (the "Base Salary") for a term of two years (the "Employment Term"). In addition to a base salary, Contakt LLC may offer Mr. Beck additional incentive compensation for as long as he is employed by Contakt LLC and if employment terminates prior to a vesting date, all non-vested shares and option awards shall terminate immediately.
The incentive compensation includes performance warrants issued upon Contakt LLC completing a go public transaction in July 2021. Pursuant to the CVO Employment Agreement, Mr. Beck has earned certain performance warrants, which were conditions of the going public transaction.
Subsequent to the period ended November 30, 2021, the Company terminated the CVO Employment Agreement and all performance warrants issued to Mr. Beck were cancelled (Note 7).
NOTE 7. SHARE CAPITAL
(a) Share capital
An unlimited number of Class A Subordinate Voting Shares are authorized without par value.
An unlimited number of Class B Super Voting Shares are authorized without par value. Each Class B Super Voting Share entitles the holder to 100 votes at general and special meetings of shareholders of the Company and covert such shares into Subordinate Voting Shares on a 1:100 basis.
On September 15, 2021, the Company issued 79,000 Class A Subordinate Voting Shares pursuant to the exercise of 79,000 warrants at a price of $0.20 CAD for total proceeds of $15,800 CAD.
On September 28, 2021, the Company received $42,250 CAD in share subscription included in accounts receivable at August 31, 2021.
On October 29, 2021, the Company issued 34,400 Class A Subordinate Voting Shares to settle accounts payable of $11,822 CAD.
During the three months ended November 30, 2021, the Company issued 992,500 Class A Subordinate Voting Shares related to the vesting of RSUs.
(b) Escrow Shares
In connection with the Tracker Amalgamation Agreement as discussed in Note 10, 6,567,109 Class A Subordinate Voting Shares and 65,496 Class B Super Voting Shares were held in escrow which are released over 36 months, with 10% of such shares released on the Listing Date and an additional 15% to be released every six months thereafter. As of November 30, 2021, 5,910,398 Class A Subordinate Shares and 58,946 Class B Super Voting Shares were held in escrow.
(c) Warrants
Information regarding the Company's outstanding share purchase warrants is summarized below:
| NumberofWarrants | Weightedaverage exerciseprice | |
|---|---|---|
| $ CAD | ||
| Balance, August 31, 2020 | - | - |
| Issued | 6,709,923 | 1.00 |
| Assumed from Tracker | 11,658,008 | 0.33 |
| Exercised | (159,500) | 0.20 |
| Balance, August 31, 2021 | 18,208,431 | 0.58 |
| Exercised | (79,000) | 0.20 |
| Balance, November 30, 2021 | 18,129,431 | 0.58 |
The following table summarizes the share purchase warrants outstanding as at November 30, 2021:
| Expiry date | Exercise price$ CAD | Remainingcontractual life(years) | Warrants Outstanding |
|---|---|---|---|
| November 20, 2022 | $1.00 | 0.97 | 470,000 |
| November 26, 2022 | $1.00 | 0.99 | 1,285,000 |
| November 27, 2022 | $1.00 | 0.99 | 99,218 |
| November 30, 2022 | $1.00 | 1.00 | 2,825,000 |
| December 21, 2022 | $1.00 | 1.06 | 50,000 |
| January 22, 2023 | $1.00 | 1.15 | 605,983 |
| January 29, 2023 | $1.30 | 1.16 | 425,585 |
| February 25, 2023 | $1.00 | 1.24 | 1,374,722 |
| March 2, 2023 | $1.30 | 1.25 | 327,962 |
| June 8, 2023 | $1.30 | 1.52 | 128,693 |
| July 9, 2023 | $1.30 | 1.61 | 356,922 |
| July 13, 2023 | $1.30 | 1.62 | 103,846 |
| September 29, 2023 | $0.20 | 1.83 | 10,076,500 |
| 1.51 | 18,129,431 |
(d) Finders' Warrants
Information regarding the Company's outstanding finders' warrants is summarized below:
| NumberofFinders'Warrants | Weightedaverageexercise price | |
|---|---|---|
| $CAD | ||
| Balance, August 31, 2020 | - | - |
| Issued | 289,100 | 1.00 |
| Assumed from Tracker | 421,556 | 0.40 |
| Balance, August 31,2021and November 30, 2021 | 710,656 | 0.64 |
The following table summarizes the finders' warrants outstanding as at November 30, 2021:
| Expiry date | Exercise price$ CAD | Remainingcontractual life(years) | Finders' WarrantsOutstanding |
|---|---|---|---|
| November 20, 2022 | $1.00 | 0.97 | 22,400 |
| November 26, 2022 | $1.00 | 0.99 | 89,950 |
| November 30, 2022 | $1.00 | 1.00 | 176,750 |
| January 29, 2023 | $1.00 | 1.16 | 33,656 |
| March 2, 2023 | $1.00 | 1.25 | 19,600 |
| June 8, 2023 | $1.00 | 1.52 | 7,800 |
| July 9, 2023 | $1.00 | 1.61 | 44,800 |
| September 29, 2023 | $0.20 | 1.83 | 315,700 |
| 1.43 | 710,656 |
(e) Performance warrants
Information regarding the Company's outstanding performance warrants is summarized below:
| NumberofPerformanceWarrants | Weightedaverageexercise price | |
|---|---|---|
| $CAD | ||
| Balance, August 31, 2020 | - | - |
| Issued | 3,000,000 | 0.10 |
| Balance, August 31, 2021and November 30, 2021 | 3,000,000 | 0.10 |
The following table summarizes the performance warrants outstanding as at November 30, 2021:
| Expiry date | Exercise price$ CAD | Remainingcontractual life(years) | PerformanceWarrantsOutstanding |
|---|---|---|---|
| July 12, 2026 | $0.10 | 4.87 | 3,000,000 |
| 4.87 | 3,000,000 |
On July 12, 2021, the Company issued 3,000,000 performance warrants to Mr. Beck (Note 10) as follows:
-
- Tier 1 Performance Warrants 1,000,000 Subordinate Voting Share purchase warrants, such warrants to (i) be exercisable at $0.10 CAD per share, (ii) expire five years from issuance and (iii) vest on the Company achieving $1,000,000 in cumulative revenues from operations;
-
- Tier 2 Performance Warrants 1,000,000 Subordinate Voting Share purchase warrants, such warrants to (i) be exercisable at $0.10 CAD per share, (ii) expire five years from issuance and (iii) vest on the Company achieving $2,000,000 in cumulative revenues from operations; and
-
- Tier 3 Performance Warrants 1,000,000 Subordinate Voting Share purchase warrants, such warrants to (i) be exercisable at $0.10 CAD per share, (ii) expire five years from issuance and (iii) vest on the Company achieving $5,000,000 in cumulative revenues from operations
500,000 Tier 1, 500,000 Tier 2 and 500,000 Tier 3 Performance Warrants were assigned other individuals on May 5, 2021. Subsequent to the period-ended November 30, 2021, the Company terminated the CVO Employment Agreement and 1,500,000 performance warrants issued to Mr. Beck were cancelled (Note 6).
(f) Stock options
The Company grants incentive stock options as permitted by the Company's Stock Option Plan ("the Plan") approved by the shareholders of the Company. The aggregate number of common shares which may be subject to option at any one time may not exceed 10% of the issued common shares of the Company as of that date including options granted prior to the adoption of the Plan. Options granted may not exceed a term of ten years. If the optionee ceases to be qualified to receive options from the Company those options expire within 30 days. All options vest when granted unless otherwise specified by the Board of Directors.
On July 19, 2021, the Company granted 4,200,000 stock options to employees and consultants of the Company exercisable at $0.58 CAD per share for a period of five years. These stock options vest over a period of three years from the date of grant. The fair value of the stock options of $1,582,863 was determined using the Black-Scholes option pricing model, which requires management to make estimates that are subjective and may not be representative of the actual results. Changes in assumptions can materially affect estimates of fair value. The following assumptions were used for the calculation: Market price of shares - $0.58 CAD; risk free interest rate of 0.80%; expected life 5 years; expect volatility of 120%; expected dividend yield of 0% and forfeiture rate of 0%. Since the Company has limited history of trades, the Company utilized annualized volatility of comparable startup companies. During the three months ended November 30, 2021, the Company recognized stock-based compensation of $335,208 (2020 - $Nil).
On August 9, 2021, the Company granted 40,000 stock options to an employee and consultant of the Company exercisable at $0.47 CAD per share for a period of three years. These stock options vest over a period of three years from the date of grant. The fair value of the stock options of $10,443 was determined using the Black-Scholes option pricing model, which requires management to make estimates that are subjective and may not be representative of the actual results. Changes in assumptions can materially affect estimates of fair value. The following assumptions were used for the calculation: Market price of shares - $0.47 CAD; risk free interest rate of 0.67%; expected life 3 years; expect volatility of 120%; expected dividend yield of 0% and forfeiture rate of 0%. Since the Company has limited history of trades, the Company utilized annualized volatility of comparable startup companies. During the three months ended November 30, 2021, the Company recognized stock-based compensation of $1,820 (2020 - $Nil).
On September 22, 2021, the Company granted 50,000 stock options to consultants of the Company exercisable at $0.34 CAD per share for a period of five years. These stock options vest 12.5% quarterly beginning December 31, 2021. The fair value of the stock options of $9,710 was determined using the Black-Scholes option pricing model, which requires management to make estimates that are subjective and may not be representative of the actual results. Changes in assumptions can materially affect estimates of fair value. The following assumptions were used for the calculation: Market price of shares - $0.30 CAD; risk free interest rate of 0.89%; expected life 5 years; expect volatility of 120%; expected dividend yield of 0% and forfeiture rate of 0%. Since the Company has limited history of trades, the Company utilized annualized volatility of comparable startup companies. During the three months ended November 30, 2021, the Company recognized stock-based compensation of $2,375 (2020 - $Nil).
On October 6, 2021, the Company granted 50,000 stock options to a consultant of the Company exercisable at $0.28 CAD per share for a period of five years. One-third of these options vest on October 6, 2022 and 1,388 stock options vest on the last day of the month from November 30, 2022 to October 30, 2024. The fair value of the stock options of $9,380 was determined using the Black-Scholes option pricing model, which requires management to make estimates that are subjective and may not be representative of the actual results. Changes in assumptions can materially affect estimates of fair value. The following assumptions were used for the calculation: Market price of shares - $0.285 CAD; risk free interest rate of 1.07%; expected life 5 years; expect volatility of 120%; expected dividend yield of 0% and forfeiture rate of 0%. Since the Company has limited history of trades, the Company utilized annualized volatility of comparable startup companies. During the three months ended November 30, 2021, the Company recognized stockbased compensation of $957 (2020 - $Nil).
| Number | Weighted | |
|---|---|---|
| of Stock | average exercise | |
| Options | price | |
| $CAD | ||
| Balance, August 31, 2020 | - | - |
| Granted | 4,240,000 | 0.58 |
| Cancelled | (637,500) | 0.58 |
| Balance, August 31, 2021 | 3,602,500 | 0.58 |
| Granted | 100,000 | 0.31 |
| Cancelled | (712,500) | 0.58 |
| Balance, November 30, 2021 | 2,990,000 | 0.57 |
The following table summarizes the stock options outstanding and exercisable as at November 30, 2201:
| Expiry date | Exercise priceRemainingcontractual life$ CAD(years) | Stock OptionsOutstanding | Stock OptionsExercisable | |
|---|---|---|---|---|
| July 19, 2026 | $0.58 | 4.64 | 2,850,000 | 806,250 |
| August 12, 2024 | $0.47 | 2.69 | 40,000 | - |
| September 22, 2026 | $0.34 | 4.81 | 50,000 | - |
| October 6, 2026 | $0.28 | 4.85 | 50,000 | - |
| 4.62 | 2,990,000 | 806,250 |
(g) Restricted share unit plan
The Company's restricted share unit ("RSU") plan provides for the issuance of Class A Subordinate Voting Shares upon the exercise of vested RSUs at no additional compensation. The RSUs have vesting conditions determined by the Board of Directors.
Information regarding the Company's outstanding RSUs is summarized below:
| Number | |
|---|---|
| Balance, August 31, 2020 | - |
| Granted | 7,330,000 |
| Vestedand issued as shares | (1,076,250) |
| Balance, August 31, 2021 | 6,253,750 |
| Cancelled | (646,250) |
| Vested and issued as shares | (992,500) |
| Balance, November 30, 2021 | 4,615,000 |
During the year ended August 31, 2021, the Company recognized stock-based compensation of $411,934 (2020 - $Nil) related to the vesting of RSUs.
NOTE 8. FINANCIAL INSTRUMENTS AND RISKS
Fair values
The Company's financial instruments include cash, accounts receivable, due to related parties, accounts payable and accrued liabilities, convertible loans, derivative liability, loans payable, convertible note, and lease liabilities. The carrying amounts of these financial instruments are a reasonable estimate of their fair values because of their current nature.
The Company classifies its fair value measurements in accordance with an established hierarchy that prioritizes the inputs in valuation techniques used to measure fair value as follows:
Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;
Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly (i.e. as prices) or indirectly (i.e. derived from prices); and
Level 3 – Inputs that are not based on observable market date.
As at November 30, 2021, the Company measured the derivative liability at Level 3 inputs as it uses a combination of observable and unobservable other than quoted prices in calculating fair value. There were no transfers between levels during the period.
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. To minimize the credit risk, the Company places cash with financial institutions. The carrying value of accounts receivable is the Company's maximum exposure to credit risk as at November 30, 2021.
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company has a planning and budgeting process in place to help determine the funds required to support the Company's normal operating requirements on an ongoing basis. The Company ensures that there are sufficient funds to meet its short-term business requirements, taking into account its anticipated cash flows from operations and its holdings of cash. As at November 30, 2021, the Company had a working capital deficiency of $6,359,433 (August 31, 2021 - $6,779,053). Management is considering different alternatives to secure adequate debt or equity financing to meet the Company's short term and long-term cash requirement.
NOTE 9. CAPITAL MANAGEMENT
The Company manages its capital structure in order to ensure sufficient resources are available to meet operational requirements and safeguard its ability to continue as a going concern. There are no externally imposed capital requirements on the Company. Management considers the items included in shareholders' deficit 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 operation of the Company. To secure the additional capital necessary to pursue these plans, the Company intends to raise additional funds through equity or debt financing. There were no changes to the Company's approach to capital management during the period ended November 30, 2021.
NOTE 10. SHARE EXCHANGE
Contakt Share Exchange
On October 9, 2020, Contakt executed a share exchange agreement with Contakt LLC and the membership interest holders of Contakt LLC. On October 9, 2020, the membership interest holders exchanged their membership interests in Contakt LLC for common shares of Contakt on a 1:1 basis and in proportion to the members' holdings in the Contakt LLC. In this exchange, 100% of Contakt LLC's membership interests, or 20,000,000, were exchanged for 20,000,000 common shares of Contakt. The transaction was treated as a common ownership exchange and was accounted for on a historical cost basis as a common control transaction as if the transaction occurred on the first day of the earliest comparative period presented. At the conclusion of the Share Exchange, the former holders of Contakt LLC membership interests held 100% of Contakt's common shares, except for the de minimis 100 common shares already outstanding in Contakt that was issued at formation.
Tracker Amalgamation Agreement
On December 3, 2020, Contakt entered into an amalgamation agreement (the "Tracker Amalgamation Agreement") with Contakt LLC, 1276313 B.C. Ltd., a newly incorporated wholly-owned subsidiary of Tracker ("Tracker Subco"), and the shareholders of Contakt on this date (the "Founding Contakt Shareholders").
The Amalgamation Agreement provided for the amalgamation of Tracker Subco and Contakt, to form 1315006 B.C. Ltd. (the "Transaction") and, among other things:
- (i) the Founding Contakt Shareholders exchanging their common shares in Contakt for an aggregate of 17,160,364 Class A Subordinate Voting Shares of Tracker and 100,497 Class B Super Voting Shares of Tracker;
- (ii) the Non-Founding Contakt Shareholders exchanging their common shares in Contakt for Subordinate Voting Shares of Tracker on a 1:1 basis;
- (iii) common share purchase warrants of Contakt being exchanged for warrants of Tracker having equivalent terms on a 1:1 basis;
- (iv) Tracker issuing 5,500,000 RSUs on closing to consultants, such RSUs to vest on a quarterly basis over the 21 months following the Transaction;
- (v) Tracker issuing Performance Warrants to Justin Beck pursuant to the CVO Employment Agreement.
- (vi) Tracker agreeing to issue additional Performance Warrants to Justin Beck on achievement of a Cross-listing Transaction.
The vesting of the performance warrants was deemed improbable and, as a result, no fair value was allocated to the performance warrants (Note 7).
Subsequent to the period-ended November 30, 2021, the Company terminated the CVO Employment Agreement and all performance warrants issued to Mr. Beck were cancelled (Note 6).
Upon closing of the transaction, the shareholders of Contakt had control of the combined entity. The substance of the transaction was a reverse takeover of the non-operating company and the transaction does not constitute a business combination as Tracker does not meet the definition of a business under IFRS 3. Tracker was acquired for its public listing. As a result, the transaction was recorded by the Company as a reverse takeover that was not a business combination with the recognition of a listing expense which represented the difference between the fair value of consideration Contakt paid and the fair value of Tracker's net assets.
On July 12, 2021, the Company completed the transaction.
| Amount | |
|---|---|
| Purchase consideration | |
| 19,683,649 notional common shares of Contakt at $0.50 | $7,892,159 |
| Fair value of 12,079,564warrants assumed | 3,545,200 |
| Fair value of 5,500,000 RSUs issued to finders | 1,378,108 |
| Total | 12,815,467 |
| Fair value of assets acquired and liabilities assumed | |
| Cash | 307,540 |
| Accounts receivable | 108,256 |
| Prepaid expensesand other current assets | 51,789 |
| Due from Tracker | 1,300,513 |
| Accounts payable and accrued liabilities | (326,775) |
| Total identifiable net assets acquired | 1,441,323 |
| Allocated to listing expense | $11,374,144 |
NOTE 11. BUSINESS ACQUISITION
On August 12, 2021, the Company completed the acquisition of Stratum Health Solutions, LLC ("Stratum") from RTAE Holdings LLC ("RTAE"), which operates HealthCheck by StratumTM ("HealthCheck"), an encrypted wellness tracking and analytics tool. The acquisition of Stratum expands the Company's opportunities in the health security business. In connection with the acquisition, the Company issued 3,523,933 Class A Subordinate Voting Shares ("Contakt Shares") and a convertible note for $4,155,000 (the "Note"). In addition, RTAE is eligible to receive earn-out payments at 12 and 24 months according to certain revenue milestones set forth in the agreement. The first earn-out payment is satisfied if total revenue for the first year exceeds $1,846,154 and is in the form of $840,000 cash and shares valued at $360,000. The second earn-out payment is satisfied if total revenue for the second year exceeds $3,690,308 and is in the form of $840,000 cash and shares valued at $360,000. The revenue targets were deemed unlikely to be met and the contingent consideration was given a value of $Nil.
The acquisition of Stratum was accounted for as a business combination, in which the assets acquired and the liabilities assumed are recorded at their estimated fair values.
The allocation of the purchase consideration is as follows:
| Amount | |
|---|---|
| Purchase consideration | |
| 3,523,933 Class A Subordinate Voting Shares | $1,325,000 |
| Convertible note with embedded derivative liability (Note 12) | 4,155,000 |
| Cash advances | 120,000 |
| Total | 5,600,000 |
| Fair value of assets acquired and liabilities assumed | |
| Accounts receivable | 42,188 |
| Accounts payable and accrued liabilities | (257,038) |
| Total identifiable net liabilities assumed | (214,850) |
| Goodwill | 5,814,850 |
| Total | $5,600,000 |
During the year ended August 31, 2021, the Company recorded an impairment loss of $5,814,850 related to its acquisition of Stratum.
NOTE 12. CONVERTIBLE LOANS AND DERIVATIVE LIABILITY
Pursuant to the acquisition of Stratum, the Company issued a convertible note in the amount of $4,155,000 ("the Note") (Note 11) maturing on August 12, 2022. The Note bears interest at 3.5% per annum and is convertible at the Company's or RTAE's option after 6 months into Contakt Shares at a conversion price equal to a 20% discount to the 20 day volumeweighted-average closing price of Contakt Shares, subject to a minimum conversion price of $0.65 CAD. Assuming conversion, RTAE can only liquidate up to 1/6 the value of the Note in each 30 day period. The Note is secured against the membership interests of Stratum and the source code of HealthCheck. During the three months ended November 30, 2021, the Company accrued interest of $299,144 (2020 - $Nil).
In connection with the acquisition of Stratum, the Company also issued two convertible notes in the aggregate amount of $410,000 as finders' fees with the same terms as the Note.
Due to the variability in the number of shares issuable under the convertible note, the Company has allocated the convertible note between the fair value of the note conversion feature, which is considered an embedded derivative liability, and the value of the loan liability. The value of the note conversion feature of $1,182,000 was determined using the Black-Scholes option pricing model as at the loan date and the residual amount was allocated to the loan liability. The following assumptions were used to estimate the fair value of the note conversion feature: Market price of shares - $0.465 CAD; risk free interest rate of 0.44%; expected life 1 year; expect volatility of 120%; expected dividend yield of 0% and forfeiture rate of 0%.
Contakt World Technologies Corp.
NOTES TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED NOVEMBER 30, 2021 AND 2020 (Expressed in United States Dollars)
| ConvertibleLoan | DerivativeLiability | |
|---|---|---|
| $ | $ | |
| Balance, August 31, 2020 | - | - |
| Issued | 4,565,000 | - |
| Embedded derivative liability | (1,182,000) | 1,182,000 |
| Interest expense | 62,217 | - |
| Gain on remeasurement of derivative liability | - | (240,681) |
| Foreign exchange translation adjustment | (7,190) | (9,299) |
| Balance, August 31, 2021 | 3,438,027 | 932,020 |
| Interest expense | 299,144 | - |
| Gain on remeasurement of derivative liability | - | (883,020) |
| Balance, November 30, 2021 | 3,737,171 | 49,000 |
NOTE 13. SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS
| November 30,2021 | November 30,2020 | |
|---|---|---|
| $ | $ | |
| Interest paid | - | 2,164 |
| Taxes paid | - | - |
| Non-cash investing and financing activities | ||
| Fair value of finders' warrants | - | 51,200 |
| Fair value of shares issued for debt settlement | 9,414 | 7,108 |
| Fair value of warrants issued for debt settlement | - | 6,066 |
| Right-of-use assets acquired via lease liabilities | - | 56,194 |
NOTE 14. SEGMENTED INFORMATION
The asset and operations of the Company are located in Canada and United States.
| Canada | United States | Total | |
|---|---|---|---|
| Three months ended November 30, 2021Net loss | $(192,413) | $57,590 | $(134,823) |
| Three months ended November 30, 2020Net loss | $- | $(1,355,089) | $(1,355,089) |
| Canada | United States | Total | |
|---|---|---|---|
| As at November 30, 2021 | |||
| Current assets | $44,963 | $320,801 | $365,764 |
| Non-current assets | - | 24,574 | 24,574 |
| Total liabilities | 4,283,254 | 2,441,943 | 6,725,197 |
| As at August 31, 2021 | |||
| Current assets | 106,526 | 133,806 | 240,332 |
| Non-current assets | - | 31,598 | 31,598 |
| Total liabilities | $4,731,288 | $2,288,097 | $7,019,385 |
NOTE 15. SUBSEQUENT EVENTS
On January 19, 2022, the Company issued 2,387,400 Class A Subordinate Voting Shares upon conversion of 23,874 Class B Super Voting Shares.
On January 20, 2022, the Company granted 1,650,000 stock options to a director and consultants of the Company exercisable at $0.135 CAD per share for a period of five years. These options vest as follows: 25% on the date of grant and 25% quarterly.
On February 17, 2022, the Company issued 2,000,000 units at a price of $0.075 CAD per unit for total proceeds of $150,000 CAD. Each unit consists of one Class A Subordinate Voting Share and one share purchase warrant, with each warrant exercisable into one Class A Subordinate Voting Share at a price of $0.15 CAD per share expiring two years from the date of issuance. The Company also settled $124,500 CAD in debt through the issuance of 1,659,998 units under the same terms.
On February 18, 2022, the Company settle a debt of $18,750 by granting 176,388 stock options to a consultant exercisable at $0.135 CAD per share for a period of five years. These options vest as follows: 25% on the date of grant and 25% every 6 months.
From December 1, 2021 to March 17, 2022, the Company issued 982,500 Class A Subordinate Voting Shares related to the vesting of RSUs.