AI assistant
Opsens Inc. — Interim / Quarterly Report 2020
Jan 13, 2020
45794_rns_2020-01-13_23f30d81-1e53-4ca5-8e0a-e588e05293d9.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Condensed Consolidated Interim Financial Statements
Opsens Inc.
Three-month periods ended November 30, 2019 and 2018 (unaudited)
Three-month periods ended November 30, 2019 and 2018
Opsens Inc.
Table of contents
Condensed Consolidated Interim Statements of (Loss) Earnings and Comprehensive (Loss) Earnings ............. 1 Condensed Consolidated Interim Statements of Changes in Equity ................................................................. 2-3 Condensed Consolidated Interim Statements of Financial Position ..................................................................... 4 Condensed Consolidated Interim Statements of Cash Flows ............................................................................... 5 Notes to the Condensed Consolidated Interim Financial Statements .............................................................. 6-17
Opsens Inc.
Condensed Consolidated Interim Statements of (Loss) Earnings and Comprehensive (Loss) Earnings
(unaudited)
| Three-month periods ended November 30, |
Three-month periods ended November 30, |
|
|---|---|---|
| 2019 | 2018 | |
| Revenues Sales Licensing |
$ 6,988,901 - |
$ 6,800,769 2,301,969 |
| Cost ofsales | 6,988,901 3,078,939 |
9,102,738 3,461,548 |
| Grossmargin | **3,909,962 ** | 5,641,190 |
| Expenses (revenues) Administrative Sales and marketing Research and development Financialexpenses (revenues) |
1,474,520 2,849,981 1,296,135 160,235 |
1,112,362 2,422,657 1,073,350 (59,493 ) |
| 5,780,871 | 4,548,876 | |
| **Net(loss) earnings and comprehensive(loss) earnings ** | (1,870,909) | 1,092,314 |
| Basic and diluted net(loss) earnings per share(Note 6) | (0.02) | 0.01 |
The accompanying notes are an integral part of the condensed consolidated interim financial statements.
1
Opsens Inc.
Condensed Consolidated Interim Statements of Changes in Equity Three-month period ended November 30, 2019
(unaudited)
| Common shares Total Share capital Reserve – Stock option plan Deficit Total Issued Subscribed |
|
|---|---|
| Balance as at August 31, 2019 Impact of adopting IFRS 16 (Note 2) Issued pursuant to the stock option plan (Note 5a) Stock-based compensation costs Net loss and comprehensive loss |
The accompanying notes are an integral part of the condensed consolidated interim financial statements.
2
Opsens Inc.
Condensed Consolidated Interim Statements of Changes in Equity Three-month period ended November 30, 2018
(unaudited)
| Reserve – | ||||||
|---|---|---|---|---|---|---|
| Common | Stock option | Reserve – | ||||
| shares | Share capital | plan | Warrants | Deficit | Total | |
| (number) | $ | $ | $ | $ | $ | |
| Balance as at August 31, 2018 | 89,868,817 | 54,341,014 | 3,058,196 | 2,899,294 | (41,625,541 ) | 18,672,963 |
| Issued pursuant to the stock option plan (Note 5a) | 100,000 | 73,896 | (29,896 ) | - | - | 44,000 |
| Reserve – Warrants transfer to deficit(1) | - | - | - | (2,899,294 ) | 2,899,294 | - |
| Stock-based compensation costs | - | - | 109,373 | - | - | 109,373 |
| Net earnings and comprehensive earnings | - | - | - | - | 1,092,314 | 1,092,314 |
| Balance as at November 30, 2018 | 89,968,817 | 54,414,910 | 3,137,673 | - | (37,633,933 ) | 19,918,650 |
(1) The Company prospectively changed its accounting policy regarding its Reserve – Warrants. When warrants expire without being exercised or are cancelled, the Company now transfers to the Deficit the corresponding amount that was previously included in the Reserve – Warrants.
The accompanying notes are an integral part of the condensed consolidated interim financial statements.
3
Opsens Inc.
Condensed Consolidated Interim Statements of Financial Position
(unaudited)
| As at | As at | |||
|---|---|---|---|---|
| November 30, | August 31, | |||
| 2019 | 2019 | |||
| $ | $ | |||
| Assets | ||||
| Current | ||||
| Cash and cash equivalents (Note 7) | 13,762,899 | 14,855,982 | ||
| Trade and other receivables | 3,940,372 | 5,115,249 | ||
| Tax credits receivables | 322,257 | 297,391 | ||
| Inventories | 5,400,139 | 5,133,051 | ||
| Prepaid expenses | 508,779 | 697,345 | ||
| 23,934,446 | 26,099,018 | |||
| Property, plant and equipment | 3,059,963 | 2,962,270 | ||
| Intangible assets | 1,148,993 | 1,027,195 | ||
| Right-of-use assets (Notes2and4) | 5,108,981 | - | ||
| 33,252,383 | 30,088,483 | |||
| Liabilities | ||||
| Current | ||||
| Accounts payable and accrued liabilities | 3,851,052 | 4,293,483 | ||
| Warranty provision (Note 8) | 138,063 | 134,460 | ||
| Deferred revenues | 9,435 | - | ||
| Current portion of long-term debt (Note 3) | 392,020 | 359,305 | ||
| Current portionof leaseliabilities (Notes2and4) | 478,233 | - | ||
| 4,868,803 | 4,787,248 | |||
| Long-term debt (Note 3) | 7,892,170 | 7,135,020 | ||
| Lease liabilities (Notes 2 and 4) | 4,690,130 | - | ||
| Deferredleaseinducements (Note2) | - | 725,479 | ||
| 17,451,103 | 12,647,747 | |||
| Shareholders’ equity | ||||
| Share capital (Note 5a) | 54,768,369 | 54,709,401 | ||
| Reserve – Stock option plan (Note 5b) | 3,505,037 | 3,409,390 | ||
| Deficit | (42,472,126 | ) | (40,678,055 | ) |
| 15,801,280 | 17,440,736 | |||
| 33,252,383 | 30,088,483 |
The accompanying notes are an integral part of the condensed consolidated interim financial statements.
Approved by the Board
Signed [Jean Lavigueur] , director
Signed [Louis Laflamme] , director
4
Opsens Inc. Condensed Consolidated Interim Statements of Cash Flows
(unaudited)
| Three-month periods ended November 30, |
|
|---|---|
| 2019 2018 |
|
| Operating activities Net (loss) earnings for the period Adjustments for: Depreciation of property, plant and equipment and right-of-use assets Amortisation of intangible assets Loss on disposal of property, plant and equipment Write-off of intangible assets Stock-based compensation costs Interest expense (revenue) Unrealized foreign exchange gain Changes in non-cash operating working capital items (Note7) |
$ $ (1,870,909 ) 1,092,314 380,132 201,014 22,153 23,412 2,321 6,347 - 7,988 119,818 109,373 140,999 (17,687 ) (2,255 ) (12,055 ) 596,544 (238,055 ) |
| (611,197 ) 1,172,651 |
|
| Investing activities Acquisition of property, plant and equipment Additions to intangible assets Interestreceived |
(314,977 ) (291,334 ) (99,826 ) (32,820 ) 65,714 38,132 |
| (349,089 ) (286,022) |
|
| Financing activities Increase in long-term debt, net of transaction costs Reimbursement of long-term debt Payment of lease liabilities Proceeds from issuance of shares (Note 5a) Interest paid |
244,206 - (118,960 ) (119,333 ) (104,360 ) - 34,797 44,000 (190,735 ) (8,493 ) |
| (135,052 ) (83,826 ) |
|
| Effect of foreign exchange rate changes on cash and cashequivalents |
2,255 12,055 |
| (Decrease) increase in cash and cash equivalents Cashand cashequivalents– Beginning ofyear |
(1,093,083 ) 814,858 14,855,982 10,886,788 |
| Cash and cash equivalents – End ofperiod | 13,762,899 11,701,646 |
Additional information on the condensed consolidated interim statements of cash flows is presented in Note 7.
The accompanying notes are an integral part of the condensed consolidated interim financial statements.
5
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
1. Incorporation and Description of Business
Opsens Inc. (Opsens or the Company) is incorporated under the Business Corporations Act (Quebec). Opsens focuses mainly on physiological measurement such as Fractional Flow Reserve (FFR) and dPR in interventional cardiology and also supplies a wide range of miniature optical sensors to measure pressure and temperature to be used in a wide range of applications that can be integrated in other medical devices. Opsens offers an advanced optical-based pressure guidewire (OptoWire) that aims at improving the clinical outcome of patients with coronary artery disease. Opsens is also involved in industrial activities through its wholly-owned subsidiary Opsens Solutions Inc. (Solutions). Solutions develops, manufactures and installs innovative fibre optic sensing solutions for critical and demanding industrial applications. The Company’s head office is located at 750, du Parc-Technologique Blvd., Quebec City, Quebec, Canada, G1P 4S3.
2. Basis of Preparation
Statement of Compliance
These condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (IASB) applicable to the preparation of interim financial statements, including International Accounting Standards (IAS) 34, Interim Financial Reporting and using the same accounting policies and methods of computation as the most recent annual financial statements, except for the changes in accounting policies described below. These condensed consolidated interim financial statements should be read in conjunction with the annual financial statements for the year ended August 31, 2019, which have been prepared in accordance with IFRS as issued by the IASB.
Changes in Accounting Policies
The accounting policies and basis of measurement applied in these condensed consolidated interim financial statements are the same as those applied by the Company in its consolidated financial statements for the year ended August 31, 2019, except as disclosed below.
New standard adopted by the Company during the period
IFRS 16, Leases
On January 13, 2016, the IASB released IFRS 16, Leases , which replace IAS 17, Leases , and the related interpretations on leases such as IFRIC 4, Determining whether an arrangement contains a lease , SIC 15, Operating leases – Incentives and SIC 27, Evaluating the substance of transactions in the legal form of a lease . This new standard specifies how to recognize, measure, present and disclose leases. It also provides a single lessee accounting model, requiring lessees to recognize assets and liabilities for all leases unless lease term is twelve months or less or the underlying asset has a small value. Accounting for the lessor remains substantially unchanged. The standard is effective for periods beginning on or after January 1, 2019, with earlier application permitted for companies that also apply IFRS 15, Revenue from Contracts with Customers .
The Company has chosen the retrospective application of IFRS 16 with the cumulative effect of initially applying the standard recognized at the date of initial application. Consequently, the Company did not restate the comparative information. The approach allows for two transition options to measure the right-of-use asset at transition. The Company has chosen that the right-of-use asset will be equal to the lease liability at the date of initial application.
6
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
2. Basis of Preparation (continued)
Changes in Accounting Policies (continued)
New standard adopted by the Company during the period (continued)
Under IFRS 16, the Company recognizes right-of-use assets and lease liabilities on the statements of financial position for its leases that were considered operating leases under IAS 17. A depreciation expense on the rightof-use assets and an interest expense on the lease liabilities replace the straight line operating lease expense under IAS 17. As at August 31, 2019, under IAS 17, the Company’s leases were classified as operating leases as they did not transfer substantially all the risks and rewards of ownership to the Company. Consequently, lease payments related to the Company’s operating leases were recognized as rent expense on a straight-line basis over the period of the lease. The lease inducements were classified as Deferred lease inducements in the consolidated statements of financial position.
At transition on September 1, 2019, the Company recognized right-of-use assets for leases. Right-of-use assets were measured for an amount equal to the lease liabilities. Lease liabilities were measured at the present value of the remaining lease payments on a discounted basis, using the incremental borrowing rate. As a practical expedient, the deferred lease inducements related to free rents have been derecognized as an adjustment to the deficit and the deferred lease inducement related to financing activity, which does not represent a locative component, have been reclassified as a long-term debt for the Company as at September 1, 2019. The following table summarizes the impacts of adopting IFRS 16:
| September 1, | |
|---|---|
| 2019 | |
| $ | |
| Right-of-use assets | 5,272,723 |
| Lease liabilities | 5,272,723 |
| Adjustment recognized in deficit | 76,838 |
To measure the lease liabilities, the Company used the present value of the remaining lease payments on a discounted basis, using the incremental borrowing rate applied as at September 1, 2019, which was 5.95%. The lease liabilities recognized can be reconciled to the lease commitments as at August 31, 2019 as follows:
| lease liabilities recognized can be reconciled to the lease commitments as at August 31, | 2019 as follows: |
|---|---|
| September 1, | |
| 2019 | |
| $ | |
| Lease commitments as at August 31, 2019 | 4,147,840 |
| Effect of discounting | (1,827,981 ) |
| Lease commitments relating to low-value assets | (24,573 ) |
| Renewal options reasonably certain to be exercised | **2,977,437 ** |
| Lease liabilities recognized as at September 1,2019 | 5,272,723 |
7
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
2. Basis of Preparation (continued)
Changes in Accounting Policies (continued)
New standard adopted by the Company during the period (continued)
The Company recognizes right-of-use assets and lease liabilities at the start date of the contract. Right-of-use assets are measured at cost less any accumulated depreciation and any accumulated impairment losses and adjusted for any remeasurement of the lease liabilities. The cost of the right-of-use asset comprises the amount of the initial measurement of the lease liability, any initial direct costs, any lease payments made at or before the commencement date, less any lease incentives received and the costs to be incurred to dismantle and remove the underlying asset. Right-of-use assets are depreciated using the straight-line method over the period from the commencement date to the earlier of the end of the useful life of the right-of-use assets or the end of the leases term. The leases term includes the non-cancellable period and the renewal options reasonably certain to be exercised. Depreciation methods and useful lives are reviewed annually.
At the commencement date of the lease, the lease liabilities are measured at the present value of the lease payments to be made over the period of the lease. The present value is determined using the incremental borrowing rate of the Company at the start date of the contract if the implicit interest rate cannot be readily determined. The lease payments include fixed payments and variable lease payments that depend on an index or a rate. Variable lease payments that do not depend on an index or a rate are not included in the measurement of lease liabilities but instead are recognized as expenses when the payment occurs. After the commencement date, the carrying amount of lease liabilities is then increased to reflect interest on the lease liabilities and reduced to reflect the lease payments made. The carrying amount of lease liabilities is remeasured when there is a change in future lease payments, in renewal options or in the periods of the lease. The remeasurement amount of the lease liabilities is recognized as an adjustment to the right-of-use assets, or in the consolidated statements of loss and comprehensive loss when the carrying amount of the right-of-use assets is reduced to zero.
Depreciation charge for right-of-use assets, expenses related to variable lease payments not included in the measurement of lease liabilities and loss (gain) related to lease modifications are, if applicable, allocated between the functions presented in the consolidated statements of loss and comprehensive loss. Interests related to the lease liabilities are rather classified as financial expenses. Lease payments related to the principal portion of the lease liabilities are classified as Payment of lease liabilities within cash flows from financing activities. Lease payments related to the interest portion of the lease liabilities are classified as Interest paid within cash flows from financing activities.
IFRIC 23, Uncertainty Over Income Tax Treatments
On June 7, 2017, the IASB issued IFRIC 23, Uncertainty Over Income Tax Treatments (the “interpretation”). The interpretation provides guidance on the accounting for current and deferred tax liabilities and assets in circumstances in which there is uncertainty over income tax treatments. The interpretation is effective for annual periods beginning on or after January 1, 2019.
The interpretation requires an entity to:
-
contemplate whether uncertain tax treatments should be considered separately, or together as a group, based on which approach provides better predictions of the resolution;
-
reflect an uncertainty in the amount of income tax payable (recoverable) if it is probable that it will pay (or recover) an amount for the uncertainty;
-
measure a tax uncertainty based on the most likely amount or expected value depending on whichever method better predicts the amount payable (recoverable).
The adoption of the interpretation did not have an impact on the Company’s condensed consolidated interim financial statements.
8
Opsens Inc.
Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
3. Long-term Debt
| As at | As at | |
|---|---|---|
| November 30, | August 31, | |
| 2019 | 2019 | |
| $ | $ | |
| Contributions repayable to ministère des Finances et de l’Économie (MFE), | ||
| without interest (effective rate of 9.00%), repayable in 5 equal and | ||
| consecutive annual instalments of $82,718, maturing in February 2020. | ||
| Debt balance | 82,718 | 82,718 |
| Imputedinterest | (1,830 ) | (3,618 ) |
| 80,888 | 79,100 | |
| Contributions repayable to Canada Economic Development, without interest | ||
| (effective rate of 13.50%), repayable in 20 equal and consecutive | ||
| quarterly instalments of $15,000, maturing in August 2020. | ||
| Debt balance | 45,000 | 60,000 |
| Imputedinterest | (2,747) | (4,531) |
| 42,253 | 55,469 | |
| Contributions repayable to Canada Economic Development, without interest | ||
| (effective rate of 12.00%), repayable in 59 equal and consecutive | ||
| monthly instalments of $3,333 and a final payment of $3,353, maturing in | ||
| October 2023. The difference between amounts received and estimated | ||
| fair value is recognized as government grants. | ||
| Debt balance | 156,671 | 166,670 |
| Imputedinterest | (29,555 ) | (33,199 ) |
| 127,116 | 133,471 | |
| Term loan, bearing interest at prime rate plus 0.25%, secured by a movable | ||
| hypothec on the universality of the Company’s present and future | ||
| property, plant and equipment and intangible assets, payable in 48 | ||
| monthly instalments of $18,750, maturing in May 2020. Amounts | ||
| received arenet oftransactioncosts of$9,000. | **112,307 ** | 168,336 |
| Amounts to be carriedforward | **362,564 ** | 436,376 |
9
Opsens Inc.
Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
3. Long-term Debt (continued)
| As at | As at |
|
|---|---|---|
| November 30, | August 31, |
|
| 2019 | 2019 | |
| $ | $ |
|
| Amounts carried over | **362,564 ** | 436,376 |
| Term loan, bearing interest at prime rate plus 0.25%, secured by a movable | ||
| hypothec on the universality of the Company’s present and future | ||
| property, plant and equipment and intangible assets, payable in 48 | ||
| monthly instalments of $4,500, maturing in February 2022. Amounts | ||
| received arenet oftransactioncosts of$2,160. | **120,801 ** | 134,147 |
| Term loan, bearing interest at prime rate plus 2.00%, secured by a movable | ||
| hypothec on the universality of the Company’s present and future | ||
| property, plant and equipment and intangible assets, maturing in | ||
| February 2024 with no principal payment for a 24-month period | ||
| following the signature of the agreement on March 2019. The principal is | ||
| payable in 36 monthly instalments of $194,444. Amounts received are | ||
| net oftransactioncosts of$87,468. | **6,929,537 ** | 6,923,802 |
| Term loan, bearing interest at prime rate plus 0.25%, secured by a movable | ||
| hypothec on the universality of the Company’s present and future | ||
| property, plant and equipment and intangible assets, maturing in | ||
| September 2024 with no principal payment for a 12-month period | ||
| following the receipt of the loan on October 2019. The principal is | ||
| payable in 48 monthly instalments of $5,197. Amounts received are net | ||
| oftransactioncosts of$5,250. | **244,462 ** | - |
| Term loan bearing interest at 6.66% payable in 111 monthly instalments of | ||
| $8,070, maturing in September 2025. | 626,826 | - |
| 8,284,190 | 7,494,325 |
|
| Current portion | 392,020 | 359,305 |
| 7,892,170 | 7,135,020 |
10
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
4. Leases
The Company has leases for buildings and hosting servers.
Right-of-use assets
The following table presents the right-of-use assets for the Company as at November 30, 2019:
| Three-month period ended November 30, 2019 | |
|---|---|
| Buildings Hosting servers **Total ** |
|
| Opening balance as at September 1, 2019 Depreciation of right-of-use assets |
$ $ $ 5,190,001 82,722 5,272,723 (155,470 ) (8,272 ) (163,742 ) |
| Net book value as at November 30, 2019 | 5,034,531 74,450 5,108,981 |
Lease liabilities
The following table presents the lease liabilities for the Company as at November 30, 2019:
| Three-month period ended November 30, 2019 | |
|---|---|
| Buildings Hosting servers **Total ** |
|
| Opening balance as at September 1, 2019 Payment of lease liabilities Sublease income from right-of-use assets Interest expense on lease liabilities |
$ $ $ 5,190,001 82,722 5,272,723 (180,381 ) (5,224 ) (185,605 ) 6,254 - 6,254 73,846 1,145 74,991 |
| Lease liabilities as at November 30, 2019 Current portion |
5,089,720 78,643 5,168,363 445,000 33,233 478,233 |
| Long-term lease liabilities as at November 30, 2019 4,644,720 45,410 4,690,130 |
11
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
5. Shareholders’ equity
a) Share capital
During the three-month period ended November 30, 2019, following the exercise of stock options, the Company issued 48,851 common shares (100,000 common shares for the three-month period ended November 30, 2018) for a cash consideration of $34,797 ($44,000 for the three-month period ended November 30, 2018). As a result, an amount of $24,171 was reallocated from “Reserve – Stock option plan” to “Share capital” in shareholders’ equity ($29,896 for the three-month period ended November 30, 2018). Also, 51,149 subscribed common shares have been issued (nil for the three-month period ended November 30, 2018).
b) Stock options
The changes in the number of stock options granted by the Company and their weighted-average exercise prices, for the three-month periods ended November 30, 2019 and 2018, are as follows:
| Three-month period ended November 30, 2019 Weighted average exercise price Number of options |
Three-month period ended November 30, 2018 Weighted average exercise price Number of options |
|
|---|---|---|
| Balance – beginning of period Granted Exercised Cancelled Expired |
$ 7,004,000 1.04 345,000 0.89 (100,000 ) 0.72 (101,250 ) 0.97 - - |
$ 5,695,000 1.10 300,000 0.80 (100,000 ) 0.44 (153,750 ) 1.28 (120,000 ) 0.85 |
| Balance – end ofperiod | 7,147,750 1.04 |
5,621,250 1.10 |
The fair value of the options granted issued was estimated using the Black-Scholes option pricing model using the following assumptions:
| Risk-free interest rate Volatility Dividend yield on shares Expected life Weighted share price Weighted fair value per option at the grant date |
Three-month period ended November 30, 2019 Three-month period ended November 30, 2018 |
|---|---|
| Between 1.55% and 1.59% Between 2.20% and 2.27% Between 46.43% and 50.02% Between 47.44% and 56.05% Nil Nil 0 to 5 years 0 to 5 years $0.89 $0.80 $0.32 $0.31 |
In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Any changes in the subjective input assumptions can affect the fair value estimate.
12
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
6. Net (Loss) Earnings per Share
The table below presents a reconciliation between the basic net (loss) earnings and the diluted net (loss) earnings per share:
| Three-month periods ended November 30, |
Three-month periods ended November 30, |
|
|---|---|---|
| 2019 | 2018 | |
| Net (loss) earnings attributable to shareholders Basic and diluted |
$ (1,870,909) |
$ 1,092,314 |
| Number of shares Basic and diluted weighted average number of shares outstanding |
90,266,031 | 89,923,762 0.01 |
| Amount per share Basic and diluted net(loss)earningsper share |
(0.02) |
Stock options are excluded from the calculation of the diluted weighted average number of shares outstanding when their exercise price is greater than the average market price of common shares or when their effect is antidilutive. The number of such stock options excluded from the calculation is presented below:
| Three-month periods ended November 30, |
|
|---|---|
| 2019 2018 |
|
| Stock options | 4,530,464 4,451,750 |
For the three-month periods ended November 30, 2019 and 2018, the diluted amount per share was the same amount as the basic amount per share, since the dilutive effect of stock options was not included in the calculation; otherwise, the effect would have been antidilutive. Accordingly, the diluted amount per share for these periods was calculated using the basic weighted average number of shares outstanding.
13
Opsens Inc.
Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
7. Additional Information on the Condensed Consolidated Interim Statements of Cash Flows
| Three-month periods ended November 30, |
|
|---|---|
| 2019 2018 |
|
| Changes in non-cash operating working capital items Trade and other receivables Tax credits receivable Inventories Prepaid expenses Accounts payable and accrued liabilities Warranty provision Deferred revenues Deferredleaseinducements |
$ $ 1,164,947 (1,718,711 ) (24,866 ) (55,428 ) (267,088 ) 491,583 188,566 178,951 (478,053 ) 928,753 3,603 1,909 9,435 (41,669 ) - (23,443 ) |
| 596,544 (238,055) |
|
| Supplementary information Grant recorded against intangible assets Unpaid acquisition of property, plant and equipment Unpaid additions to intangible assets |
19,070 - 52,313 46,282 67,663 2,567 |
| As at November 30, 2019 As at August 31,2019 |
|
| $ $ Cash and cash equivalents Cash 1,259,282 1,275,252 Short-term investments 12,503,617 13,580,730 |
|
| 13,762,899 14,855,982 |
14
Opsens Inc.
Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
8. Warranty provision
During the normal course of business, the Company replaces defective parts under warranty provision offered at the sale of the products. The term of the warranty is generally 12 months. The following table summarizes changes in warranty provision:
| changes in warranty provision: | |
|---|---|
| Three-month periods ended November 30, |
|
| 2019 2018 |
|
| Balance – beginning of period Provisions recognized Amounts used during the period |
$ $ 134,460 137,420 25,500 8,000 (21,897 ) (6,091) |
| Balance – end ofperiod | 138,063 139,329 |
This provision estimate is based on past experience. The actual costs that the Company may incur, as well as the moment when the parts should be replaced, can differ from the estimated amount.
15
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
9. Segmented Information
Segmented Information
The Company is organized into two segments: Medical and Industrial.
Medical segment: in this segment, Opsens focuses mainly on physiological measurement such as FFR and dPR in interventional cardiology but also supplies a wide range of miniature optical sensors to measure pressure and temperature to be used in a wide range of applications that can be integrated in other medical devices. This also includes licensing revenue related to its optical sensor technology.
Industrial segment: in this segment, Opsens’ develops, manufactures and installs innovative fibre optic sensing solutions for critical and demanding industrial applications.
The principal factors employed in the identification of the two segments reflected in this note include the Company’s organizational structure, the nature of the reporting lines to the President and Chief Executive Officer and the structure of internal reporting documentation such as management accounts and budgets.
The same accounting policies are used for both reportable segments. Operations are carried out in the normal course of business and are measured at the exchange amount, which approximates prevailing prices in the markets.
| External sales Internal sales Gross margin Depreciation of property, plant and equipment and right-of-use assets Amortisation of intangible assets Financial expenses (revenues) Net (loss) earnings Acquisition of property, plant and equipment Additions to intangible assets Segment assets Segment liabilities |
Three-month period ended November 30, 2019 Medical Industrial Total |
Three-month period ended November 30,2018 Medical Industrial Total $ $ $ 8,508,716 594,022 9,102,738 - 26,941 26,941 5,263,099 378,091 5,641,190 187,558 13,456 201,014 19,597 3,815 23,412 (124,630 ) 65,137 (59,493 ) 1,115,556 (23,242 ) 1,092,314 237,912 9,205 247,117 32,032 220 32,252 23,942,927 1,602,039 25,544,966 5,330,128 296,188 5,626,316 |
|---|---|---|
| $ $ $ 6,461,168 527,733 6,988,901 - 22,089 22,089 3,640,628 269,334 3,909,962 315,564 64,568 380,132 18,176 3,977 22,153 76,148 84,087 160,235 (1,671,314 ) (199,595 ) (1,870,909 ) 292,313 24,091 316,404 143,951 - 143,951 31,324,639 1,927,744 33,252,383 16,804,391 646,712 17,451,103 |
16
Opsens Inc. Notes to the Condensed Consolidated Interim Financial Statements Three-month periods ended November 30, 2019 and 2018
(unaudited)
9. Segmented Information (continued)
Information by geographic segment
| Three-month periods ended November 30, |
|
|---|---|
| 2019 2018 |
|
| Revenue by geographic segment United States Japan Canada Other* |
$ $ 2,999,291 4,671,210 1,293,734 2,940,193 649,950 515,824 2,045,926 975,511 |
| 6,988,901 9,102,738 |
- Comprised of revenues generated in countries for which amounts are individually not significant.
Revenues are attributed to the geographic segment based on the clients’ location. Capital assets, which include property, plant and equipment and intangible assets, are all located in Canada.
During the three-month period ended November 30, 2019, revenues from two clients represented individually more than 10% of the total revenues of the Company, i.e. 26% (Medical’s reportable segment) and 18% (Medical’s reportable segment).
During the three-month period ended November 30, 2018, revenues from two clients represented individually more than 10% of the total revenues of the Company, i.e. 35% (Medical’s reportable segment) and 32% (Medical’s reportable segment).
10. Related Party Transactions
Key management personnel, having authority and responsibility for planning, directing and controlling the activities of the Company, comprise the Chief Executive Officer, the Executive Chairman, the Chief Financial Officer and the President of Opsens Solutions Inc. Compensation of key management personnel and directors during the three-month periods ended November 30, 2019 and 2018 were as follows:
| Three-month periods ended November, 30 |
|
|---|---|
| 2019 2018 |
|
| Short-term salaries and other benefits Option-based awards |
$ $ 267,485 214,144 35,668 10,851 |
| 303,153 224,995 |
The compensation of key executives is determined by the Human Resources and Compensation Committee, taking into consideration individual performance and market trends.
11. Approval of Condensed Consolidated Interim Financial Statements
The condensed consolidated interim financial statements were approved by the Board of Directors and authorized for issue on January 10, 2020.
17