Form: 6-K

Report of foreign issuer [Rules 13a-16 and 15d-16]

August 10, 2020

Exhibit 99.1

 

 

 

 

 

PROFOUND MEDICAL CORP.

 

 

INTERIM CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

 

JUNE 30, 2020

 

PRESENTED IN CANADIAN DOLLARS

 

 

 

 

 

 

 

 

Profound Medical Corp.

Interim Condensed Consolidated Balance Sheets

(Unaudited)

 

 

    June 30,
2020
$
    December 31,
2019
$
 
             
Assets            
             
Current assets            
Cash     55,964,086       19,222,195  
Trade and other receivables (note 3)     4,594,426       4,058,136  
Investment tax credits receivable     240,000       240,000  
Inventory (note 4)     6,781,987       4,764,458  
Prepaid expenses and deposits     583,891       1,335,620  
Total current assets     68,164,390       29,620,409  
                 
Property and equipment (note 5)     663,366       684,718  
Intangible assets (note 6)     2,551,997       3,128,820  
Right-of-use assets (note 7)     2,012,198       2,199,381  
Goodwill     3,409,165       3,409,165  
                 
Total assets     76,801,116       39,042,493  
                 
Liabilities                
                 
Current liabilities                
Accounts payable and accrued liabilities     2,742,942       3,933,114  
Deferred revenue     1,028,766       654,763  
Long-term debt (note 8)     -       5,144,461  
Warranty provision     129,871       134,956  
Other liabilities (note 9)     106,513       286,858  
Derivative financial instrument (note 8)     487,235       254,769  
Lease liabilities (note 10)     346,587       258,685  
Income taxes payable     5,856       15,763  
Total current liabilities     4,847,770       10,683,369  
                 
Long-term debt (note 8)     -       6,719,924  
Deferred revenue     490,835       829,784  
Warranty provision     28,509       19,005  
Lease liabilities (note 10)     1,937,279       2,125,873  
                 
Total liabilities     7,304,393       20,377,955  
                 
Shareholders’ Equity                
                 
Share capital (note 11)     194,991,770       130,266,880  
Contributed surplus     16,483,466       19,580,338  
Accumulated other comprehensive gain/(loss)     42,201       (117,188 )
Deficit     (142,020,714 )     (131,065,492 )
                 
Total Shareholders’ Equity     69,496,723       18,664,538  
                 
Total Liabilities and Shareholders’ Equity     76,801,116       39,042,493  

 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

Profound Medical Corp.

Interim Condensed Consolidated Statements of Loss and Comprehensive Loss

(Unaudited)

 

 

    Three
months
ended
June 30,
2020
$
    Three
months
ended
June 30,
2019
$
    Six months
ended
June 30,
2020
$
    Six months
ended
June 30,
2019
$
 
                         
Revenue                        
Products     1,131,801       465,840       2,489,340       1,813,621  
Services     191,554       108,269       353,148       236,276  
Pay per procedure     97,868       -       138,953       -  
      1,421,223       574,109       2,981,441       2,049,897  
Cost of sales (note 12)     845,392       244,066       1,811,000       777,422  
Gross profit     575,831       330,043       1,170,441       1,272,475  
                                 
Operating Expenses (note 13)                                
Research and development     2,383,867       3,186,355       5,223,084       5,864,101  
General and administrative     2,275,087       1,586,323       5,328,314       3,100,436  
Selling and distribution     1,375,488       1,154,869       2,629,817       625,524  
Total operating expenses     6,034,442       5,927,547       13,181,215       9,590,061  
                                 
Operating Loss     5,458,611       5,597,504       12,010,774       8,317,586  
                                 
Net finance (income)/costs (note 14)     1,696,118       226,430       (1,372,087 )     399,234  
                                 
Loss before income taxes     7,154,729       5,823,934       10,638,687       8,716,820  
                                 
Income taxes     192,800       20,200       316,535       54,000  
                                 
Net loss for the period     7,347,529       5,844,134       10,955,222       8,770,820  
                                 
Other comprehensive loss (income)                                
Item that may be reclassified to profit or loss                                
Foreign currency translation adjustment - net of tax of $nil (2019 - $nil)     (25,728 )     (11,843 )     159,389       (58,232 )
Net loss and comprehensive loss for the period     7,321,801       5,832,291       11,114,611       8,712,588  
                                 
Loss per share (note 15)                                
Basic and diluted net loss per share     0.46       0.54       0.71       0.81  

 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

Profound Medical Corp.

Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity

(Unaudited)

 

 

    Number
of shares
    Share
capital
$
    Contributed
surplus
$
    Accumulated
other
comprehensive
income (loss)
$
    Deficit
$
    Total
$
 
                                     
Balance – January 1, 2019     10,805,494       120,932,404       16,756,294       (28,703 )     (110,873,242 )     26,786,753  
                                                 
Net loss for the period     -       -       -       -       (8,770,820 )     (8,770,820 )
Cumulative translation adjustment – net of tax     -       -       -       (58,232 )     -       (58,232 )
Exercise of share options     1,800       10,080       (4,681 )     -       -       5,399  
Share-based compensation (note 12)     -       -       456,427       -       -       456,427  
Balance – June 30, 2019     10,807,294       120,942,484       17,208,040       (86,935 )     (119,644,062 )     18,419,527  
                                                 
Balance – January 1, 2020     11,852,749       130,266,880       19,580,338       (117,188 )     (131,065,492 )     18,664,538  
                                                 
Net loss for the period     -       -       -       -       (10,955,222 )     (10,955,222 )
Cumulative translation adjustment – net of tax of nil     -       -       -       159,389       -       159,389  
Exercise of share options     140,282       2,541,693       (1,001,513 )     -       -       1,540,180  
Exercise of warrants     752,732       14,236,546       (3,586,165 )     -       -       10,650,381  
Share-based compensation (note 12)     -       -       1,490,806       -       -       1,490,806  
Issuance of common shares from offering (note 11)     3,392,500       47,946,651       -       -       -       47,946,651  
Balance – June 30, 2020     16,138,263       194,991,770       16,483,466       42,201       (142,020,714 )     69,496,723  

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

Profound Medical Corp.

Interim Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

    Six months ended
June 30,
2020
$
    Six months ended
June 30,
2019
$
 
             
Operating activities            
Net loss for the period     (10,955,222 )     (8,770,820 )
Adjustments to reconcile net loss to net cash flows from operating activities:                
Depreciation of property and equipment (note 5)     245,277       257,299  
Amortization of intangible assets (note 6)     203,663       564,219  
Depreciation of right-of-use assets (note 7)     576,823       204,126  
Share-based compensation (note 12)     1,490,806       456,427  
Interest and accretion expense (note 14)     696,866       681,258  
Deferred revenue     35,054       387,165  
Change in fair value of derivative financial instrument (note 8)     232,466       54,220  
Change in fair value of contingent consideration (note 9)     11,580       (208,911 )
Foreign exchange on cash     (1,701,391 )     -  
Changes in non-cash working capital balances                
Trade and other receivables     (536,290 )     (248,171 )
Prepaid expenses and deposits     751,729       63,186  
Inventory     (2,206,342 )     20,277  
Accounts payable and accrued liabilities     (1,071,273 )     (1,612,144 )
Provisions     4,419       (1,219,114 )
Income taxes payable     (9,907 )     (133,274 )
Net cash flow used in operating activities     (12,231,742 )     (9,504,257 )
                 
Financing activities                
Issuance of common shares (note 11)     52,098,723       -  
Transaction costs paid (note 11)     (4,152,072 )     -  
Payment of other liabilities (note 9)     (191,925 )     (16,203 )
Payment of long-term debt and interest (note 8)     (12,497,993 )     (534,709 )
Proceeds from share options exercised (note 12)     1,540,180       5,399  
Proceeds from warrants exercised (note 11)     10,650,381       -  
Payment of lease liabilities (note 10)     (175,052 )     (143,943 )
Total cash from financing activities     47,272,242       (689,456 )
                 
Net change in cash during the period     35,040,500       (10,193,713 )
Foreign exchange on cash     1,701,391       -  
Cash – Beginning of period     19,222,195       30,687,183  
Cash – End of period     55,964,086       20,493,470  

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

 

1 Description of business

 

Profound Medical Corp. (Profound) and its subsidiaries (together, the Company) were incorporated under the Ontario Business Corporations Act on July 16, 2014. The Company is a medical technology Company developing treatments to ablate the prostate gland, uterine fibroids and nerves for palliative pain relief for patients with metastatic bone disease.

 

The Company’s registered address is 2400 Skymark Avenue, Unit 6, Mississauga, Ontario, L4W 5K5.

 

2 Summary of significant accounting policies and basis of preparation

 

Basis of preparation

 

These interim condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS), applicable to the preparation of interim condensed consolidated financial statements, including International Accounting Standard (IAS) 34, Interim Financial Reporting. These interim condensed consolidated financial statements are presented in Canadian dollars and should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2019, which were prepared in accordance with IFRS.

 

These interim condensed consolidated financial statements were authorized for issue by the Board of Directors on August 6, 2020.

 

The interim condensed consolidated financial statements were prepared on a going concern basis under the historical cost convention, except for the derivative financial instrument and other liabilities which are measured at fair value

 

The accounting policies adopted are consistent with those of the previous financial year with the exception of new revenue recognition and share-based compensation accounting policies as outlined below in relation to the lease of medical devices and a long-term incentive plan.

 

Pay per procedure

 

The company generates revenue from the lease of medical devices and the sale of certain consumable goods. Customers are charged a fixed fee per use of the medical device, called a pay per procedure charge, which is charged each time a procedure is completed. Per use fees are recognized within pay per procedure revenue on the interim condensed consolidated statements of loss and comprehensive loss. The use of the medical device also requires the customer to purchase a consumable. The consumable is considered a non-lease component and is therefore recognized when control transfers to the customer. Consumable sales are recognized within product revenue on the interim condensed consolidated statements of loss and comprehensive loss. The consideration received is allocated between lease and non-lease components based on their stand-alone selling prices.

 

 

    (1)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

Share-based compensation

 

The Company has a long-term incentive plan (LTIP) that was approved on May 20, 2020. For each Restricted Share Unit (RSU) or Deferred Share Unit (DSU) granted under the long-term incentive plan, the Company recognizes an expense equal to the market value of a Profound common share at the date of grant based on the number of RSUs and DSUs expected to vest, recognized over the term of the vesting period, with a corresponding credit to contributed surplus for share-based compensation anticipated to be equity settled or a corresponding credit to a liability for those anticipated to be cash settled. Share-based compensation expense is adjusted for subsequent changes in management’s estimate of the number of RSUs or DSUs that are expected to vest and, for RSUs or DSUs anticipated to be cash settled, changes in the market value of Profound common shares. The effect of these changes is recognized in the period of the change. Vested RSUs and DSUs are settled either in Profound common shares or in cash or a combination thereof at the discretion of the Company.

 

COVID-19

 

The COVID-19 outbreak has been declared a pandemic by the World Health Organization. It is too soon to gauge the impacts of the current outbreak, given the many unknowns related to COVID-19 including the duration and severity of the outbreak. COVID-19 is altering business and consumer activity in affected areas and beyond. The global response to the COVID-19 pandemic has resulted in, among other things, border closures, severe travel restrictions, the temporary shut-down of non-essential services and extreme fluctuations in financial and commodity markets. Additional measures may be implemented by one or more governments in jurisdictions where the Company operates. These measures have caused material disruption to businesses globally, resulting in an economic slowdown. The extent to which COVID-19 and any other pandemic or public health crisis impacts the Company’s business, affairs, operations, financial condition, liquidity, availability of credit and results of operations will depend on future developments that are highly uncertain and cannot be predicted with any meaningful precision, including new information which may emerge concerning the severity of the COVID-19 virus and the actions required to contain the COVID-19 virus or remedy its impact, among others.

 

From an operational perspective, the Company’s employees, direct sales and marketing teams and distribution partners, as well as the workforce of vendors, services providers and counterparties with which the Company does business, are also adversely affected by the COVID-19 pandemic or efforts to mitigate the pandemic, including government-mandated shutdowns, requests or orders for employees to work remotely, and other physical distancing measures, which has had an adverse impact on the Company’ ability to conduct its businesses, including its ability to cultivate adoption of the TULSA-PRO technology, support clinical customers with the TULSA-PRO procedures and increase the utilization of the systems and disposable components.

 

To date, the economic downturn and uncertainty caused by the COVID-19 pandemic and global measures undertaken to contain its spread have affected all of the Company’s operations to some extent and, in particular, have caused volatility in demand for the TULSA-PRO systems and the disposable components related thereto. This has resulted in a reduction in anticipated sales and led to delays in the Company’s expectations regarding the rate at which agreements for new TULSA-PRO user sites will be entered into and when user sites will become operational for the initiation of patient treatments. Despite the COVID-19 pandemic, patient treatments are continuing and Profound continues to identify potential new TULSA-PRO user sites. The Company continues to evaluate the current and potential impact of the COVID-19 pandemic on its business, affairs, operations, financial condition, liquidity, availability of credit and results of operations.

    (2)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

In addition, the actual and threatened spread of COVID-19 globally could also have a material adverse effect on the regional economies in which Profound operates, could continue to negatively impact stock markets, including the trading price of the Common Shares, could adversely impact the Company’s ability to raise capital, could cause continued interest rate volatility and movements that could make obtaining financing more challenging or more expensive.

 

3 Trade and other receivables

 

The trade and other receivables balance comprises the following:

 

    June 30,
2020
$
    December 31,
2019
$
 
             
Trade receivables     3,711,903       2,588,470  
Interest receivable     -       32,287  
Tax receivables     801,559       1,108,340  
Other receivables     80,964       329,039  
Total trade and other receivables     4,594,426       4,058,136  

 

Amounts past due represent trade receivables past due based on the customer’s contractual terms. The Company applies the simplified approach to providing for expected credit losses prescribed by IFRS 9, which permits the use of the lifetime expected loss provision for all trade receivables. At June 30, 2020 and December 31, 2019, there were no trade receivables that are past due.

 

4 Inventory

 

    June 30,
2020
$
    December 31,
2019
$
 
             
Finished goods     3,872,424       2,384,704  
Raw materials     3,158,044       2,403,652  
Inventory provision     (248,481 )     (23,898 )
Total inventory     6,781,987       4,764,458  

 

During the three and six months ended June 30, 2020, $829,606 and $1,769,883 (three and six months ended June 30, 2019, $254,319 and $726,402, respectively) of inventory was recognized in cost of sales. The Company increased its inventory provision by $85,875 and $224,583 during the three and six months ended June 30, 2020 (three and six months ended June 30, 2019 – decrease of $3,606 and $17,842).

 

    (3)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

5 Property and equipment

 

Equipment under lease is depreciated on a straight-line basis over a period of two years.

 

Property and equipment consist of the following:

 

   

Furniture

and

fittings

$

   

Research

and

manufacturing

equipment

$

   

Leasehold

improvements

$

    Equipment
under
lease
$
   

Total

$

 
                               
At January 1, 2020                              
Cost     235,169       1,386,692       718,742       -       2,340,603  
Accumulated depreciation     (176,922 )     (1,227,445 )     (251,518 )     -       (1,655,885 )
Net book value     58,247       159,247       467,224       -       684,718  
                                         
Six months ended June 30, 2020                                        
Opening net book value     58,247       159,247       467,224       -       684,718  
Addition     -       -       -       188,813       188,813  
Foreign exchange     -       35,112       -       -       35,112  
Depreciation     (19,159 )     (156,073 )     (34,642 )     (35,403 )     (245,277 )
Closing net book value     39,088       38,286       432,582       153,410       663,366  
                                         
At June 30, 2020                                        
Cost     235,169       1,386,692       718,742       188,813       2,529,416  
Accumulated depreciation     (196,081 )     (1,348,406 )     (286,160 )     (35,403 )     (1,866,050 )
Net book value     39,088       38,286       432,582       153,410       663,366  

 

6 Intangible assets

 

Intangible assets consist of the following:

 

    Exclusive
licence
agreement
$
    Software
$
    Proprietary
technology
$
    Brand
$
    Total
$
 
                               
As at January 1, 2020                              
Cost     300,000       257,254       4,489,295       883,140       5,929,689  
Accumulated amortization     (33,802 )     (170,390 )     (2,169,826 )     (426,851 )     (2,800,869 )
Net book value     266,198       86,864       2,319,469       456,289       3,128,820  
                                         
Six months ended June 30, 2020                                        
Opening net book value     266,198       86,864       2,319,469       456,289       3,128,820  
Amortization     (13,854 )     (25,726 )     (448,929 )     (88,314 )     (576,823 )
Closing net book value     252,344       61,138       1,870,540       367,975       2,551,997  
                                         
As at June 30, 2020                                        
Cost     300,000       257,254       4,489,295       883,140       5,929,689  
Accumulated amortization     (47,656 )     (196,116 )     (2,618,755 )     (515,165 )     (3,377,692 )
Net book value     252,344       61,138       1,870,540       367,975       2,551,997  
    (4)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

7 Right-of-use assets

 

    Leased
premises
$
 
       
As at January 1, 2020      
Cost     2,616,773  
Accumulated depreciation     (417,392 )
Net book value     2,199,381  
         
Six months ended June 30, 2020        
Opening net book value     2,199,381  
Foreign exchange     16,480  
Depreciation     (203,663 )
Closing net book value     2,012,198  
         
As at June 30, 2020        
Cost     2,616,773  
Accumulated depreciation     (604,575 )
Net book value     2,012,198  

 

The Company leases office premises in Mississauga, Canada and Vantaa, Finland. These lease agreements are typically entered into for four to ten-year periods.

 

8 Long-term debt

 

A summary of the long-term debt is as follows:

 

    June 30,
2020
$
    December 31,
2019
$
 
             
CIBC loan     -       11,864,385  
Less: Current portion     -       5,144,461  
Long-term portion     -       6,719,924  

 

On July 30, 2018, the Company signed a term loan agreement with CIBC Innovation Banking (CIBC) to provide a secured loan for total gross proceeds of $12,500,000 maturing on July 29, 2022 with an interest rate based on prime plus 2.5%. All obligations of the Company under the term loan agreement were guaranteed by current and future subsidiaries of the Company and included security of first priority interests in the assets of the Company and its subsidiaries. On February 4, 2020, the full outstanding amount of the CIBC loan at that date, plus accrued interest, was repaid for a total payment of $12,041,032.

 

    June 30,
2020
$
    December 31,
2019
$
 
             
Balance - Beginning of period     11,864,385       11,955,245  
Interest and accretion expense     633,608       1,240,911  
Scheduled and final repayments     (12,497,993 )     (1,331,771 )
Balance - End of period     -       11,864,385  
Less: Current portion     -       5,144,461  
Long-term portion     -       6,719,924  

    (5)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

In connection with this term loan agreement on July 31, 2018, the Company also issued 32,171 common share purchase warrants to CIBC, with each warrant entitling the holder to acquire one common share at a price of $9.70 per common share until the date that is 60 months from the closing of the term loan agreement, with a cashless exercise feature. The cashless exercise feature causes the conversion ratio to be variable and the warrants are therefore classified as a financial liability. Gains and losses on the warrants are recorded within finance costs on the consolidated statements of loss and comprehensive loss. A pricing model with observable market based inputs was used to estimate the fair value of the warrants issued. The estimated fair value of the warrants as at June 30, 2020 and December 31, 2019 was $487,235 and $254,769, respectively. The variables used to determine the fair values are as follows:

 

    June 30,
2020
    December 31,
2019
 
             
Share price   $ 22.99     $ 14.75  
Volatility     62 %     54 %
Expected life of warrants     3.1 years       3.6 years  
Risk free interest rate     0.32 %     1.68 %
Dividend yield     -       -  

 

9 Other liabilities

 

    Contingent
consideration
$
 
       
As at January 1, 2020     286,858  
Amounts paid     (191,925 )
Change in fair value (note 14)     11,580  
As at June 30, 2020     106,513  
Less: Current portion     106,513  
Long-term portion     -  

 

Contingent consideration

 

On July 31, 2017, the Company entered into an Asset and Share Purchase Agreement (the agreement) to acquire all of the issued and outstanding shares and certain assets of Royal Philips’ (Philips) Sonalleve MR-HIFU business (Sonalleve). The agreement includes certain contingent consideration payments payable monthly in euro tied to future revenue levels of the Sonalleve business summarized as follows:

 

· 5% of revenue between the date of acquisition and December 31, 2017;

 

· 6% of revenue during the year ending December 31, 2018;

 

· 7% of revenue during the years ending December 31, 2019 and 2020; and

 

· if total revenues are in excess of a defined amount from the date of acquisition to December 31, 2020, then the Company will be required to pay 7% of revenue from the date of acquisition to December 31, 2019.
    (6)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

The contingent consideration is classified as a Level 3 financial liability within the fair value hierarchy given its fair value is estimated using the discounted value of estimated future payments. The key assumptions in valuing the contingent consideration include: estimated projected net sales; the likelihood of certain levels being reached; and a discount rate of 15%.

 

10 Lease liabilities

 

    June 30,
2020
$
    December 31,
2019
$
 
             
As at January 1     2,384,558       2,587,727  
Repayments     (175,052 )     (318,245 )
Foreign exchange     11,102       (17,391 )
Interest expense (note 14)     63,258       132,467  
Balance - End of period     2,283,866       2,384,558  
Less: Current portion     346,587       258,685  
Long-term portion     1,937,279       2,125,873  

 

11 Share capital

 

Common shares

 

The Company is authorized to issue an unlimited number of common shares.

 

Issued and outstanding (with no par value)

 

    June 30,
2019
$
    December 31,
2019
$
 
                 
16,138,263 (December 31, 2019 – 11,852,749) common shares     194,991,770       130,266,880  

 

On January 27, 2020, the Company closed an offering, resulting in the issuance of 3,392,500 common shares at a price of US$11.65, for gross proceeds of US$39,522,625 ($47,946,651, net of transaction costs).

 

Subsequent to period end, on July 21, 2020, the Company closed an underwritten offering of common shares of the Company at a price of US$14.50 per common share, resulting in the issuance of 3,172,414 common shares for gross proceeds of US$46,000,003.

 

 

    (7)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

Warrants

 

A summary of warrants outstanding is shown below:

 

    Number of
warrants
    Weighted
average
exercise
price
$
   

Weighted

average

remaining

contractual

life

(years)

 
                   
Balance - January 1, 2020     2,779,898       14.20       2.49  
Exercised     (752,732 )     14.15       1.76  
Balance - June 30, 2020     2,027,166       14.22       2.07  

 

Subsequent to period end, there were 67,475 warrants exercised for $950,088 in cash proceeds.

 

12 Share-based payments

 

Options

 

Compensation expense related to share options for the three and six months ended June 30, 2020 was $877,143 and $1,488,267, respectively (three and six months ended June 30, 2019 - $383,789 and $456,427, respectively).

 

A summary of the share option changes during the period presented and the total number of share options outstanding as at those dates are set forth below:

 

   

Number

of options

   

Weighted

average

exercise

price

$

 
             
Balance - January 1, 2020     1,109,943       10.51  
Granted     577,955       17.30  
Exercised     (140,282 )     10.98  
Forfeited/expired     (8,929 )     9.42  
Balance - June 30, 2020     1,538,687       13.02  

 

The Company estimated the fair value of the share options granted during the period using the Black-Scholes option pricing model with the weighted average assumptions below. Due to the absence of Company-specific volatility rates for the expected life of the share options, the Company chose comparable companies in the medical device industry.

 

    March 12,
2020
    May 20,
2020
    June 8,
2020
 
                   
Exercise price   $ 15.15     $ 17.44     $ 16.87  
Expected volatility     82 %     84 %     84 %
Expected life of options     6 years       6 years       6 years  
Risk-free interest rate     0.60 %     0.46 %     0.58 %
Dividend yield     -       -       -  
Number of share options issued     16,550       481,405       80,000  

 

    (8)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

The following table summarizes information about the share options outstanding as at June 30, 2020:

 

Exercise price

$

 

Number of

options

outstanding

   

Weighted

average

remaining

contractual life

(years)

   

Number of

options

exercisable

 
                   
2.40     21,277       2.19       21,277  
6.00     3,300       8.39       1,100  
8.50     31,000       7.38       19,979  
9.10     10,300       8.88       2,788  
9.20     478,690       8.88       128,739  
9.30     50,000       8.15       22,920  
9.70     4,950       6.82       4,950  
9.90     2,300       7.75       1,288  
10.20     9,900       7.97       7,700  
11.00     58,409       6.44       34,909  
11.23     81,800       9.39       -  
11.90     51,300       7.90       26,722  
13.50     8,300       6.12       8,195  
14.60     93,406       6.15       89,515  
15.00     55,800       5.17       55,800  
15.15     16,550       9.70       -  
16.87     80,000       9.95       -  
17.44     481,405       9.89       -  
      1,538,687       8.69       425,882  

 

Long-term incentive plan

 

Share-based compensation expense related to long-term incentive plan (LTIP) for the three and six months ended June 30, 2020 was $2,539 and $2,539, respectively (three and six months ended June 30, 2019 - $nil and $nil, respectively).

 

A summary of the RSUs changes during the period are set forth below:

 

    Number of
RSUs
 
       
Balance - January 1, 2020   -  
Granted     3,917  
Balance - June 30, 2020     3,917  

 

    (9)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

13 Nature of expenses

 

    Three months
ended
June 30,
2020
$
    Three months
ended
June 30,
2019
$
    Six months
ended
June 30,
2020
$
    Six months
ended
June 30,
2019
$
 
                         
Production and manufacturing costs     635,611       68,171       1,279,164       464,477  
Salaries and benefits     2,633,932       2,473,969       5,858,283       5,012,176  
Consulting fees     1,291,759       1,378,418       2,555,569       2,297,765  
Research and development expense     (33,627 )     613,821       438,994       1,096,785  
Sales and marketing expenses (recovery)     103,282       368,339       373,159       (696,955 )
Amortization and depreciation     517,597       516,350       1,025,763       1,026,028  
Share-based compensation     879,682       383,789       1,490,806       456,427  
Rent     70,437       125,974       161,852       216,133  
Software/Hardware     219,974       43,245       363,002       132,252  
Insurance     425,968       28,787       862,433       55,734  
Other expenses     135,219       170,750       583,190       306,661  
      6,879,834       6,171,613       14,992,215       10,367,483  

 

Salaries and benefits are net of government assistance of $504,297 for the three and six months ended June 30, 2020 (three and six months ended June 30, 2019 - $nil).

 

Research and development expenses are net of reimbursements of $140,044 for the three and six months ended June 30, 2020 (three and six months ended June 30, 2019 - $nil).

 

14 Finance costs/(income)

 

    Three months
ended
June 30,
2020
$
    Three months
ended
June 30,
2019
$
    Six months
ended
June 30,
2020
$
    Six months
ended
June 30,
2019
$
 
                         
Change in fair value of contingent consideration (note 9)     (3,044 )     (185,197 )     11,580       (208,911 )
CIBC loan (note 8)     -       312,050       633,608       617,559  
Change in fair value of derivative financial instrument (note 8)     265,113       (3,251 )     232,466       54,220  
Lease liability interest expense (note 10)     31,551       33,556       63,258       67,149  
Royalty interest accretion recovery     -       (6,361 )     -       (3,450 )
Interest income     (274,395 )     (110,790 )     (318,670 )     (252,671 )
Foreign exchange (gain) loss     1,676,893       186,423       (1,994,329 )     125,338  
      1,696,118       226,430       (1,372,087 )     399,234  

 

    (10)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

Foreign currency risk occurs as a result of foreign exchange rate fluctuations between the time a transaction is recorded and the time it is settled.

 

The Company purchases goods and services denominated in foreign currencies and, accordingly, is subject to foreign currency risk. The Company’s financial instruments denominated in foreign currencies are shown below in Canadian dollars.

 

          June 30, 2020  
    US
dollars
$
    Euro
$
    Canadian
dollars
$
    Total
$
 
                         
Cash     35,308,079       1,384,964       19,271,043       55,964,086  
Trade and other receivables     2,551,613       1,648,220       394,593       4,594,426  
Accounts payable and accrued liabilities     (722,186 )     (1,084,739 )     (936,017 )     (2,742,942 )
Other liabilities     -       (106,513 )     -       (106,513 )
Lease liabilities     -       (176,804 )     (2,107,062 )     (2,283,866 )

 

As at June 30, 2020, if foreign exchange rates had been 5% higher, with all other variables held constant, loss before income taxes would have been $1,940,132 higher, mainly as a result of the translation of foreign currency denominated cash, trade and other receivables, accounts payable and accrued liabilities, other liabilities and lease liabilities.

 

The Company does not use derivatives to reduce exposure to foreign currency risk.

 

15 Loss per share

 

The following table shows the calculation of basic and diluted loss per share:

 

    Three months
ended
June 30,
2020
$
    Three months
ended
June 30,
2019
$
    Six months
ended
June 30,
2020
$
    Six months
ended
June 30,
2019
$
 
                         
Net loss for the period     7,347,529       5,844,134       10,955,222       8,770,820  
Weighted average number of common shares     16,096,990       10,806,154       15,376,114       10,805,822  
Basic and diluted loss per share     0.46       0.54       0.71       0.81  

 

Of the 1,538,687 (June 30, 2019 – 1,037,393) share options, 3,917 (June 30, 2019 – nil) RSUs and 2,043,747 (June 30, 2019 – 2,257,171) warrants not included in the calculation of diluted loss per share for the period ended June 30, 2020, 2,469,629 (June 30, 2019 – 2,572,674) were exercisable.

 

    (11)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

16 Related party transactions

 

Key management includes the Company’s directors and senior management team. The remuneration of directors and the senior management team was as follows:

 

    Three months
ended
June 30,
2020
$
    Three months
ended
June 30,
2019
$
    Six months
ended
June 30,
2020
$
    Six months
ended
June 30,
2019
$
 
                         
Salaries and employee benefits     369,159       347,258       1,241,830       696,848  
Directors’ fees     27,685       37,500       60,185       75,000  
Share-based compensation     547,591       315,536       967,948       372,170  
      944,435       700,294       2,269,963       1,144,018  

 

Executive employment agreements allow for additional payments in the event of a liquidity event, or if the executive is terminated without cause.

 

17 Segment reporting

 

The Company’s operations are categorized into one industry segment, which is medical technology focused on magnetic resonance guided ablation procedures for the treatment of prostate disease, uterine fibroids and palliative pain treatment for patients with metastatic bone disease. The Company is managed geographically in Canada, USA, Germany and Finland.

 

For the three-months ended June 30, 2020:

 

    Canada
$
    USA
$
    Germany
$
    Finland
$
    Total
$
 
                               
Revenue                              
Product     798,794       -       333,007       -       1,131,801  
Services     44,200       -       147,354       -       191,554  
Pay per procedure     97,868       -       -       -       97,868  
      940,862       -       480,361       -       1,421,223  
Cost of sales     495,268       -       350,124       -       845,392  
Gross profit     445,594       -       130,237       -       575,831  
                                         
Operating expenses                                        
Research and development     1,654,658       236,200       -       493,009       2,383,867  
General and administrative     1,945,578       231,443       -       98,066       2,275,087  
Selling and distribution     598,979       433,748       341,991       770       1,375,488  
Total operating expenses     4,199,215       901,391       341,991       591,845       6,034,442  
                                         
Operating loss     3,753,621       901,391       211,754       591,845       5,458,611  
Net finance costs                                     1,696,118  
Loss for the period before income taxes                                     7,154,729  

 

    (12)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

For the six-months ended June 30, 2020:

 

    Canada
$
    USA
$
    Germany
$
    Finland
$
    Total
$
 
                               
Revenue                              
Product     1,187,524       -       1,301,816       -       2,489,340  
Services     86,965       -       266,183       -       353,148  
Pay per procedure     138,953       -       -       -       138,953  
      1,413,442       -       1,567,999       -       2,981,441  
Cost of sales     571,902       -       1,239,098       -       1,811,000  
Gross profit     841,540       -       328,901       -       1,170,441  
                                         
Operating expenses                                        
Research and development     4,732,415       397,041       -       93,628       5,223,084  
General and administrative     4,288,234       864,975       -       175,105       5,328,314  
Selling and distribution     1,123,899       594,721       910,427       770       2,629,817  
Total operating expenses     10,144,548       1,856,737       910,427       269,503       13,181,215  
                                         
Operating loss     9,303,008       1,856,737       581,526       269,503       12,010,774  
Net finance income                                     (1,372,087 )
Loss for the period before income taxes                                     10,638,687  

 

For the three-month period ended June 30, 2019:

 

    Canada
$
    Germany
$
    Finland
$
    Total
$
 
                         
Revenue                        
Product     351,822       114,018       -       465,840  
Services     19,590       88,679       -       108,269  
      371,412       202,697       -       574,109  
Cost of sales     59,698       184,368       -       244,066  
Gross profit     311,714       18,329       -       330,043  
                                 
Operating expenses                                
Research and development     2,548,997       -       637,358       3,186,355  
General and administrative     1,507,414       -       78,909       1,586,323  
Selling and distribution     659,343       412,861       82,665       1,154,869  
Total operating expense     4,715,754       412,861       798,932       5,927,547  
                                 
Operating loss     4,404,040       394,532       798,932       5,597,504  
Net finance costs                             226,430  
Loss for the period before income taxes                             5,823,934  

 

 

    (13)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

(Unaudited)

June 30, 2020

 

For the six-month period ended June 30, 2019:

 

    Canada
$
    Germany
$
    Finland
$
    Total
$
 
                         
Revenue                        
Product     1,289,131       524,490       -       1,813,621  
Services     31,768       204,508       -       236,276  
      1,320,899       728,998       -       2,049,897  
Cost of sales     215,140       562,282       -       777,422  
Gross profit     1,105,759       166,716       -       1,272,475  
                                 
Operating expenses                                
Research and development     4,444,216       -       1,419,885       5,864,101  
General and administrative     2,908,411       -       192,025       3,100,436  
Selling and distribution     (332,591 )     789,449       168,666       625,524  
Total operating expense     7,020,036       789,449       1,780,576       9,590,061  
                                 
Operating loss     5,914,277       622,733       1,780,576       8,317,586  
Net finance costs                             399,234  
Loss for the period before income taxes                             8,716,820  

 

Other financial information by segment as at June 30, 2020:

 

    Canada
$
    USA
$
    Germany
$
    Finland
$
    Total
$
 
                               
Total assets     70,453,510       590,641       2,065,760       3,691,205       76,801,116  
Goodwill and intangible assets     5,961,162       -       -       -       5,961,162  
Property and equipment     630,541       -       -       32,825       663,366  
Right-of-use assets     1,833,708       -       -       178,490       2,012,198  
Amortization of intangible assets     576,823       -       -       -       576,823  
Depreciation of property and equipment     123,910       -       -       121,367       245,277  
Depreciation of right-of-use assets     146,697       -       -       56,966       203,663  

 

Other financial information by segment as at December 31, 2019:

 

    Canada
$
    Germany
$
    Finland
$
    Total
$
 
                         
Total assets     34,894,056       1,056,759       3,091,678       39,042,493  
Goodwill and intangible assets     6,537,985       -       -       6,537,985  
Property and equipment     565,638       -       119,080       684,718  
Right-of-use assets     1,980,405       -       218,976       2,199,381  
Amortization of intangible assets     1,134,741       -       -       1,134,741  
Depreciation of property and equipment     231,657       267       240,761       472,685  
Depreciation of right-of-use assets     293,393       -       113,004       406,397  

 

 

 

(14)