AI assistant
Xcyte Digital Corp. — Interim / Quarterly Report 2021
May 26, 2021
47914_rns_2021-05-25_f71d9a39-c791-4e3d-aadb-c2431751a820.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
GHP Noetic Science-Psychedelic Pharma Inc. Unaudited Condensed Interim Financial Statements Three months ending March 31, 2021 and 2020 (unaudited)
Notice to Reader
Under National Instrument 51-102, Part 4, subsection 4.3 (3)(a), if an auditor has not performed a review of the unaudited interim condensed consolidated financial statements, they must be accompanied by a notice indicating that the financial statements have not been reviewed by an auditor.
These unaudited interim condensed consolidated financial statements were approved by the Board of Directors. They have not been reviewed by the Company’s auditors. The accompanying unaudited interim condensed consolidated financial statements have been prepared by and are the responsibility of management. These unaudited interim condensed consolidated financial statements are presented on the accrual basis of accounting and accordingly, a precise determination of many assets and liabilities is dependent upon future events. Where necessary, management has made informed judgements and estimates in accounting for these assets and liabilities and for transactions which are not complete at the end of the reporting period. Recognizing that the Company is responsible for both the integrity and objectivity of the financial statements, management is satisfied that these unaudited interim condensed consolidated financial statements have been fairly presented.
GHP Noetic Science-Psychedelic Pharma Inc.
For the Period from Three months ending March 31, 2021 and 2020 Contents
(unaudited, in Canadian dollars)
Page Unaudited Condensed Interim Financial Statements 2 Unaudited Condensed Interim Statements of Financial Position...................................................................................... 3 Unaudited Condensed Interim Statements of Changes in Shareholders’ Equity ............................................................. 4 Unaudited Condensed Interim Statements of Comprehensive Loss and Comprehensive Loss ...................................... 5 Unaudited Condensed Interim Statements of Cash Flows ............................................................................................... 6 - 13 Notes to the Unaudited Condensed Interim Financial Statements ............................................................................
The accompanying notes are an integral part of these unaudited condensed financial statements
1
GHP Noetic Science-Psychedelic Pharma Inc. Unaudited Condensed Interim Statements of Financial Position in Canadian dollars)
| As at | March 31, 2021 | December 31, 2020 |
|---|---|---|
| Assets | ||
| Current | ||
| Cash | 15,961 | 26,178 |
| Short term investments_(Note 5)_ | 1,204,142 | 1,204,142 |
| Prepaid expenses | - | - |
| 1,220,103 | 1,230,320 | |
| Liabilities | ||
| Current | ||
| Accountspayable and accrued liabilities | 14,675 | 3,592 |
| 14,675 | 3,592 | |
| Shareholders' Equity | ||
| Share capital(Note 7) | 1,500,000 | 1,500,000 |
| Share Issuance Costs | (198,177) | (198,177) |
| Contributed Surplus(Note 7) | 150,000 | 150,000 |
| Warrants(Note 7) | 53,000 | 53,000 |
| Retained Earnings | (278,095) | |
| Deficit | (21,299) | (278,095) |
| 1,205,429 | 1,226,728 | |
| 1,220,103 | 1,230,320 |
Nature of the Organization (Note 1)
Approved on behalf of the Board
[signed] "Michael Franks" [signed] Warren Wright"
The accompanying notes are an integral part of these unaudited condensed financial statements
2
GHP Noetic Science-Psychedelic Pharma Inc. Unaudited Condensed Interim Statements of Changes in Shareholders’ Equity (in Canadian dollars)
| Common Shares (number) Amount Contributed Surplus Warrants Deficit Shareholders' Equity - - - - - - - - - - - - 5,000,000 500,000 - - - 500,000 5,000,000 1,000,000 - - - 1,000,000 (198,177) (198,177) - - - 53,000 - 53,000 - - 150,000 - - 150,000 - - - - (278,095) (278,095) 10,000,000 1,301,823 150,000 53,000(278,095) 1,226,728 10,000,000 1,301,823 150,000 53,000 (278,095) 1,226,728 (21,299) (21,299) 10,000,000 1,301,823 150,000 53,000(299,394) 1,205,429 Share Capital |
|
|---|---|
| Balance - March 25, 2020 Incorporation Balance - March 31, 2020 Share Subscription Initial Public Offering Share issuance costs Issuance of agent warrents Share-based compensation Net loss Balance - December 31, 2020 Balance - January 1, 2021 Net loss Balance - March 31, 2021 |
The accompanying notes are an integral part of these unaudited condensed financial statements
3
GHP Noetic Science-Psychedelic Pharma Inc. Unaudited Condensed Interim Statements of Comprehensive Loss and Comprehensive Loss
(in Canadian dollars)
| Three month period ending | Three month period ending | ||
|---|---|---|---|
| March 31, 2021 | March 31, 2020 | ||
| Revenue | |||
| Interest income | - | - | |
| Expenses | |||
| Filing Fees | 9,761 | - | |
| Legal and Professional fees | - | - | |
| Office/General Administrative Expenses | 11,538 | - | |
| Stock Based Compensation | - | - | |
| 21,299 | - | ||
| Net loss and comprehensive loss | (21,299) | - | |
| Loss per share | |||
| Basic and diluted | (0.00) | - | |
| Weighted average number of common shares |
10,000,000 | 1 |
The accompanying notes are an integral part of these unaudited condensed financial statements
4
GHP Noetic Science-Psychedelic Pharma Inc. Unaudited Condensed Interim Statements of Cash Flows (unaudited, in Canadian dollars)
| (unaudited,inCanadiandollars) | |||
|---|---|---|---|
| Three months ending | Three months ending | ||
| March 31, 2021 | March 31, 2020 | ||
| Cash provided by (used for) the following activities | |||
| Operating activities | |||
| Net loss | (21,299) | - | |
| Adjusted for the following non-cash items: | |||
| Stock based compensation(Note 7) | - | - | |
| (21,299) | - | ||
| Changes in working capital accounts | |||
| Subscription Receivables | - | - | |
| Prepaid Expenses | - | ||
| Accountspayable and accrued liabilities | 11,082 | - | |
| Cashprovided by operating activities | (10,217) | - | |
| Investing Activites | |||
| Purchase of short-term investments | - | ||
| Redemption of short-term investments | - | ||
| Prepaidqualifyingtransaction costs | - | - | |
| Cash used for investing activities | - | - | |
| Financing activities | |||
| Proceeds from shares issued(net of share issuance costs) | - | - | |
| Increase(decrease) in cash | (10,217) | - | |
| Cash, beginning ofperiod | 26,178 | - | |
| Cash, end of period | 15,961 | - | |
The accompanying notes are an integral part of these unaudited financial statements
5
NBS Capital Inc. Notes to the Condensed Interim Financial Statements Three months ending March 31, 2021
1. DESCRIPTION OF BUSINESS
GHP Noetic Science-Psychedelic Pharma Inc. (the "Corporation") was incorporated under the Business Corporations Act (Ontario) on March 25, 2020 and has applied to be classified as a Capital Pool Company as defined in the Policy 2.4 of the TSX Venture Exchange (the “Exchange”) Corporate Finance Manual (the “Manual”). The principal business of the Corporation is the identification and evaluation of assets or businesses with a view to completing a Qualifying Transaction (as such term is defined in the Manual) ("QT"). The Corporation has not commenced commercial operations and has no assets other than cash, subscriptions receivable and deferred offering costs. Given the nature of the activities, no separate segmented information is reported. The Corporation’s continuing operations, as intended, are dependent on its ability to secure equity financing with which it intends to identify and evaluate potential acquisitions of businesses, and once identified and evaluated, to negotiate an acquisition thereof or participation therein subject to receipt of regulatory and, if required, shareholders’ approval.
The proceeds raised from the issuance of share capital may only be used to identify and evaluate assets or businesses for future investment, with the exception that up to the lesser of 30% of the gross proceeds realized by the Corporation in respect of the sale of its securities or $210,000, may be used for purposes other than evaluating businesses or assets. These restrictions apply until completion of a QT by the Corporation. The Corporation is required to complete its QT on or before two years from the date the shares of the Corporation are listed on the Exchange.
The head office and the registered head office of the Corporation is located at 100 Broadview Avenue Suite 300 Toronto M4M 3H3.
On May 23, 2021, the Board of Directors of the Corporation approved the audited financial statements for the period ending March 31, 2021.
The global outbreak of COVID-19 (coronavirus) has had a significant impact on businesses through the restrictions put in place by the Canadian, provincial and municipal governments regarding travel, business operations and isolation/quarantine orders. At this time, it is unknown the extent of the impact the COVID19 outbreak may have on the Corporation as this will depend on future developments that are highly uncertain and that cannot be predicted with confidence. These uncertainties arise from the inability to predict the ultimate geographic spread of the disease, and the duration of the outbreak, including the duration of travel restrictions, business closures or disruptions, and quarantine/isolation measures that are currently, or may be put, in place by Canada and other countries to fight the virus.
Qualifying Transaction
On February 4, 2021, the Corporation announced that it had entered into a non-binding letter of intent dated February 2, 2021 with Diamond Therapeutics Inc. (“Diamond“), a psychedelic drug development company focused on low-dose therapies for mental health.
Terms of the Transaction
The Transaction is expected to proceed by way of a three-cornered amalgamation, pursuant to which Diamond will merge with a wholly-owned subsidiary of GHP formed for the purposes of completing the Transaction, following which GHP (following the Closing, the “Resulting Issuer”) will change its name to “Diamond Therapeutics Inc.” or such other name as may be determined by GHP and Diamond (the “Name Change”), and continue the business of Diamond. The final structure of the Transaction will be determined after the parties have considered applicable tax, securities and accounting matters. The Transaction will be subject to, among other things, the execution of a definitive agreement (the “Definitive Agreement”) to be negotiated by the parties.
6
NBS Capital Inc. Notes to the Condensed Interim Financial Statements
Three months ending March 31, 2021
1. DESCRIPTION OF BUSINESS (Continued)
Proposed Private Placement
Prior to the Closing, GHP or Diamond is expected to undertake a private placement of subscription receipts to raise minimum gross proceeds of $2,000,000 (the “Private Placement”), on terms to be determined.
2. BASIS OF PRESENTATION
Statement of compliance
The unaudited interim condensed financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34, Interim Financial Reporting. In the opinion of management, they include all adjustments necessary for fair presentation.
These unaudited interim financial statements were authorized for issuance in accordance with a resolution of the directors on May 23, 2021.
Basis of measurement
These unaudited interim financial statements have been prepared on a going concern basis, under the historical cost convention.
Functional currency and currency of presentation
The unaudited interim financial statements are presented in Canadian dollars which is also the functional currency of the Company.
Use of estimates and judgments
The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on management’s best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates. Areas where estimates are significant to the financial statements are disclosed in Note 3.
3. SIGNIFICANT ACCOUNTING POLICIES
These unaudited condensed interim financial statements at March 31, 2021 have been prepared in accordance with the same accounting policies as the most recent reviewed financial statements as at December 31, 2020 except as described below.
4. CAPITAL MANAGEMENT
The Company’s objectives when managing capital are to safeguard the Company’s ability to continue as a going concern and allow it to identify an appropriate business or asset in order to acquire such a business or asset.
Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. The Company monitors its cash and short-term investments as capital. There were no changes in the Company's approach to capital management during the period ended March 31, 2021. The Company’s investment policy is to hold cash
7
NBS Capital Inc. Notes to the Condensed Interim Financial Statements
Three months ending March 31, 2021
in interest bearing bank accounts. The Company is not subject to externally imposed capital requirements and does not have exposure to asset-backed commercial paper or similar products. The Company expects its current capital resources to be sufficient to carry out its activities for the next twelve months.
5. SHORT-TERM INVESTMENTS
Short-term investments consist of two cashable in whole or part guaranteed investment certificates that mature on August 27, 2021 with annual interest rates of 1.00%.
Interest rate Maturity date March 31, 2021 March 31, 2020 Guaranteed investment certificates 1.00% August 27, 2021 $ 1,204,142 $ -
6. FINANCIAL INSTRUMENTS
Carrying values and fair values
Financial instruments are classified into one of the following categories: amortized cost, fair value through profit or loss (“FVTPL”) and fair value through other comprehensive income (FVOCI).
The carrying values of cash, short-term investments, subscription receivable and accounts payable and accrued liabilities approximate their fair values due to their relatively short periods to maturity.
8
NBS Capital Inc. Notes to the Condensed Interim Financial Statements
Three months ending March 31, 2021
6. FINANCIAL INSTRUMENTS (CONTINUED)
Fair value
Fair value represents the price at which a financial instrument could be exchanged in an orderly market, in an arm's length transaction between knowledgeable and willing parties who are under no compulsion to act. The Company classifies the fair value of the financial instruments according to the following hierarchy based on the amount of observable inputs used to value the instrument.
-
Level 1: Fair value measurements are those derived from quoted prices (unadjusted) in the active market for identical assets or liabilities.
-
Level 2: Fair value measurements are those derived from inputs other than quoted prices that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (derived from prices).
-
Level 3: Fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data.
As at September 30, 2020 the Company did not have any financial instruments remeasured at fair value. The carrying amount of cash, short-term investments, subscription receivable and account payable and accrued liabilities approximates its fair value due to the short-term maturities of these items.
It is management's opinion that the Company is not exposed to significant credit, interest, or currency risks arising from these financial instruments except as otherwise disclosed.
Credit risk
Credit risk refers to the potential loss arising from any failure by counterparties to fulfill their obligations, as and when they fall due. It is inherent to the business as potential losses may arise due to the failure of its counterparties to fulfill their obligations on maturity periods or due to adverse market conditions. The Company’s financial assets exposed to credit risk are primarily composed of cash, short-term investments and subscription receivable. Maximum exposure is equal to the carrying values of these assets. The Company’s cash and short-term investments are held in a Canadian bank. The financial assets of the Company are neither past due nor impaired as at September 30, 2020.
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. As at September 30, 2020 (May 31, 2020), the Company had a cash balance of $81,602 ($238,647) and short-term investments of $1,250,000 (Nil) to settle current liabilities of $123,361 ($68,367). To the extent that the Company believes it has sufficient liquidity to meet its current obligations, the Board of Directors may consider securing additional funds through equity or partnering transactions to finance future operations. All the Company’s financial liabilities are normally paid within 30 days and are subject to normal trade terms. The Company has no source of operating cash flow to fund its evaluation potential Qualifying Transaction. Funding for a potential Qualifying Transaction requires equity or debt financing. The Company has limited financial resources and there is no assurance that funding will always be available to allow the Company to complete a Qualifying Transaction.
9
NBS Capital Inc. Notes to the Condensed Interim Financial Statements Three months ending March 31, 2021
7. SHARE CAPITAL
Authorized
An unlimited number of common shares with no par value.
Issued and outstanding
| Opening Balance, March 25, 2020 Private Placement – Common Shares Initial Public Offering Share Issuance costs Ending Balance, December 31, 2020 Ending Balance March 31, 2021 |
Number of Common Shares |
Amount |
|---|---|---|
| - 5,000,000 5,000,000 |
$ - 500,000 1,000,000 198,177 |
|
| 10,000,000 | 1,376,123 | |
| 10,000,000 | 1,376,123 |
Private Placement
During the period ended December 31, 2020, the Corporation authorized a private placement of 5,000,000 common shares at a price of $0.10 per share for gross proceeds of $500,000 Share issuance costs of $15,000 were associated with these subscriptions.
Initial Public Offering
On July 29, 2020 the Company completed its Initial Public Offering (“IPO”). The IPO offered 5,000,000 Common Shares at a price of $0.20 per Common Share for gross proceeds of $1,000,000. The Company incurred $108,877 in cash share issuance costs associated with legal and underwriting fees and a further $53,502 in agent warrants.
Stock option plan
The Company has established a stock option plan available for directors, officers, employees and consultants, and has authorized a stock option pool equal to 10% of the outstanding common shares. At March 31, 2021 (March 31, 2020), the available option pool was 1,000,000 (Nil) and outstanding stock options totaled 1,000,000.
Options are granted with exercise prices equal to the fair market value of the common shares of the Company on the date of grant. Options generally vest immediately after a specific event has occurred. All options expire on the fifth anniversary of the grant. After termination of employment, unvested options are forfeited immediately and vested options expire 90 days subsequent to termination. The Board of Directors administers the stock option plan.
10
NBS Capital Inc. Notes to the Condensed Interim Financial Statements
Three months ending March 31, 2021
7. SHARE CAPITAL (CONTINUED)
A summary of the Company’s stock options and changes during the periods is presented below:
| 2021 | 2020 | |||
|---|---|---|---|---|
| Number of | Weighted Average | Number of | Weighted Average | |
| Options | Exercise Price ($) | Options | Exercise Price ($) | |
| Outstanding, beginning of year | 1,000,000 | 0.20 | - | |
| Granted | - | - | ||
| Forfeited | - | - | - | - |
| Expired | - | - | - | - |
| Outstanding,end ofyear | 1,000,000 | 0.20 | - | - |
| Exercisable,end ofyear | 1,000,000 | 0.20 | - | - |
The following table summarizes the options outstanding and exercisable:
| For the | fiscal quarter | ended March | 31, 2021 | For the | fiscal quarter | ended March | 31, 2020 | ||
|---|---|---|---|---|---|---|---|---|---|
| Options Outstanding | Options Exercisable |
Options Outstanding | Options Exercisable |
||||||
| Weighted | Weighted | ||||||||
| Exercise Price ($) |
Number Outstanding |
Average Remaining Contractual |
Number Exercisable |
Exercise Price ($) |
Number Outstanding |
Average Remaining Contractual |
Number Exercisable |
||
| Life (years) | Life (years) | ||||||||
| $ | 0.20 |
1,000,000 | 4.25 | 1,000,000 | $ | - |
- | - |
The fair value of options granted is determined using the Black-Scholes option pricing model. The underlying expected volatility was determined by reference to historical data of the Company’s shares over the expected life of the options. The following weighted average assumptions were used for options granted in the period:
11
NBS Capital Inc. Notes to the Condensed Interim Financial Statements Three months ending March 31, 2021
7. SHARE CAPITAL (CONTINUED)
Period ended March 31, 2020
| Risk-free interest rate | 2% |
|---|---|
| Expected life of options (years) | 5 |
| Expected annualized volatility | 100% |
| Expected dividend yield | N/A |
| Estimated forfeiture rate | 0% |
| Weighted average fair value of each option | $0.15 |
Share-based compensation is recorded as an increase to contributed surplus and is transferred to share capital when the underlying options are exercised. A total of 1,000,000 stock options were outstanding during the period ending March 31, 2021 at an exercise price of $0.20 with a grant date fair value of $150,000.
Agent warrants
On July 29, 2020, the Company granted 500,000 warrants as part of the units sold through their initial public offering. Each warrant is exercisable into one common share of the Company at a price of $0.20 per share and expires on July 29, 2022.
| Weighted | |||
|---|---|---|---|
| Warrants | Average | ||
| Outstanding | Exercise Price | ||
| # | $ | ||
| Outstanding, beginning of year | 500,000 | 0.20 | |
| Granted | - | - | |
| Exercised | - | - | |
| Expired/cancelled | - | - | |
| Outstanding,March 31,2021 | 500,000 | 0.20 |
8. KEY MANAGEMENT PERSONNEL AND DIRECTOR COMPENSATION
Key management personnel are those individuals having authority and responsibility for planning, directing and controlling the activities of the Company and are defined as the Chief Officers of the Company and the Company’s Board of Directors. The Company’s compensation program is administered by the Board of Directors and specifically provides for total compensation for executive officers, which is a combination of base salary, performance-based incentives and benefit programs that reflect aggregated competitive pay in light of business achievement, fulfillment of individual objectives and overall job performance. Directors, executive officers and employees participate in the Company’s stock option plans.
12
NBS Capital Inc. Notes to the Condensed Interim Financial Statements
Three months ending March 31, 2021
8. KEY MANAGEMENT PERSONNEL AND DIRECTOR COMPENSATION (CONTINUED)
The following summarizes key management personnel and directors’ compensation for the Period ending March 31, 2021:
Period ending March 31, 2021 Period ending March 31, 2020 $ $ - - Salaries and other compensation Share-based compensation -
13