Form: 6-K

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

November 7, 2024

Exhibit 99.2

 

 

 

 

 

 

PROFOUND MEDICAL CORP.

 

 

INTERIM CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2024

 

PRESENTED IN US DOLLARS (000s)

 

 

 

 

 

 

 

Profound Medical Corp.

Interim Condensed Consolidated Balance Sheets

In USD (000s)

(Unaudited)

 

     

September 30,

2024

$

     

December 31,
2023

$

 
                 
Assets                
                 
Current assets                
Cash     27,123       26,213  
Trade and other receivables (note 3)     7,030       7,288  
Inventory (note 4)     6,435       6,989  
Prepaid expenses and deposits     296       1,406  
Total current assets     40,884       41,896  
                 
Property and equipment (note 5)     581       909  
Intangible assets (note 6)     329       490  
Right-of-use assets (note 7)     441       616  
                 
Total assets     42,235       43,911  
                 
Liabilities                
                 
Current liabilities                
Accounts payable and accrued liabilities     3,396       3,282  
Deferred revenue     801       721  
Long-term debt (note 8)     2,200       2,104  
Lease liability (note 9)     265       259  
Income tax payable     15       -  
Total current liabilities     6,677       6,366  
                 
Deferred tax liability     59       59  
Long-term debt (note 8)     3,398       5,000  
Deferred revenue     672       728  
Lease liability (note 9)     365       578  
                 
Total liabilities     11,171       12,731  
                 
Shareholders’ Equity                
                 
Share capital (note 10)     235,674       217,393  
Contributed surplus     19,414       19,687  
Accumulated other comprehensive income     16,389       12,031  
Deficit     (240,413 )     (217,931 )
                 
Total Shareholders’ Equity     31,064       31,180  
                 
Total Liabilities and Shareholders’ Equity     42,235       43,911  

 

Going concern (note 2)

 

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

In USD (000s)

(Unaudited)

 

     

Three

months

ended

September 30,

2024

$

     

Three

months

ended

September 30,

2023

$

     

Nine

months

ended

September 30,

2024

$

     

Nine

months

ended

September 30,

2023

$

 
                                 
Revenue (note 12)                                
Recurring - non-capital     2,653       1,728       5,595       4,797  
Capital equipment     179       -       1,380       393  
      2,832       1,728       6,975       5,190  
Cost of sales (note 13)     1,026       668       2,462       1,867  
Gross profit     1,806       1,060       4,513       3,323  
                                 
Operating expenses (note 13)                                
Research and development     4,154       3,415       12,280       10,410  
General and administrative     3,725       2,024       8,221       6,210  
Selling and distribution     2,915       2,181       8,315       6,537  
Total operating expenses     10,794       7,620       28,816       23,157  
                                 
Operating loss     8,988       6,560       24,303       19,834  
                                 
Net finance expense/(income) (note 14)     199       (1,014 )     (2,057 )     (275 )
                                 
Loss before income taxes     9,187       5,546       22,246       19,559  
                                 
Income tax expense     177       18       236       101  
                                 
Net loss attributed to shareholders for the period     9,364       5,564       22,482       19,660  
                                 
Other comprehensive loss/(income)                                
Item that may be reclassified to loss                                
Foreign currency translation adjustment- net of tax     2,919       (3,915 )     (4,358 )     249  
Net loss and comprehensive loss for the period     12,283       1,649       18,124       19,909  
                                 
Loss per share (note 15)                                
Basic and diluted loss per common share     0.38       0.26       0.92       0.93  

 

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

In USD (000s)

(Unaudited)

 

     

Number

of shares

     

Share

capital

$

     

Contributed

surplus

$

     

Accumulated

other

comprehensive

income

$

     

Deficit

$

     

Total

$

 
                                                 
Balance – January 1, 2023     20,879,497       205,825       18,704       16,837       (189,362 )     52,004  
                                                 
Net loss for the period     -       -       -       -       (19,660 )     (19,660 )
Cumulative translation adjustment – net of tax of $nil     -       1,360       (1,086 )     (249 )     -       25  
Exercise of share options     33,299       397       (156 )     -       -       241  
Exercise of warrants     285,138       4,223       (986 )     -       -       3,237  
Vesting of RSUs     157,799       668       (668 )     -       -       -  
Vesting of DSUs     10,000       135       (135 )     -       -       -  
Change in terms of DSUs     -       -       203       -       -       203  
Share-based compensation (note 11)     -       -       2,510       -       -       2,510  
Balance – September 30, 2023     21,365,733       212,608       18,386       16,588       (209,022 )     38,560  
                                                 
Balance – January 1, 2024     21,370,565       217,393       19,687       12,031       (217,931 )     31,180  
Net loss for the period     -       -       -       -       (22,482 )     (22,482 )
Cumulative translation adjustment – net of tax of $nil     -       (4,821 )     (389 )     4,358       -       (852 )
Shares issued in public offering and private placement (note 10)     3,058,334       21,079       -       -       -       21,079  
Exercise of share options     101       1       (1 )     -       -       -  
Vesting of RSUs     224,441       1,953       (1,953 )     -       -       -  
Vesting of DSUs     8,330       69       (69 )     -       -       -  
Share-based compensation (note 11)     -       -       2,139       -       -       2,139  
Balance – September 30, 2024     24,661,771       235,674       19,414       16,389       (240,413 )     31,064  

 

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

 

 

 

Profound Medical Corp.

Interim Condensed Consolidated Statements of Cash Flows

In USD (000s)

(Unaudited)

 

     

Nine months ended

September 30,

2024

$

     

Nine months ended

September 30,

2023

$

 
                 
Operating activities                
Net loss for the period     (22,482 )     (19,660 )
Adjustments to reconcile net loss to net cash flows from operating activities:                
Depreciation of property and equipment (note 5)     547       532  
Amortization of intangible assets (note 6)     151       152  
Depreciation of right-of-use assets (note 7)     162       163  
Share-based compensation (note 11)     2,139       2,510  
Interest and accretion expense (note 14)     489       582  
Deferred revenue     64       163  
Change in fair value of derivative financial instrument (note 14)     -       232  
Net change in amortized cost of trade and other receivables (note 3)     (238 )     (119 )
Changes in non-cash working capital balances                
Trade and other receivables     310       (155 )
Prepaid expenses and deposits     1,140       574  
Inventory     181       (54 )
Accounts payable and accrued liabilities     162       165  
Income taxes payable     14       45  
Foreign exchange on cash     (450 )     (410 )
Net cash flow used in operating activities     (17,811 )     (15,280 )
                 
Financing activities                
Issuance of common shares (note 10)     22,938       -  
Transactions cost paid (note 10)     (1,859 )     -  
Payment of long-term debt (note 8)     (1,819 )     (489 )
Proceeds from share options exercised     1       241  
Proceeds from warrants exercised     -       2,423  
Payment of lease liability (note 9)     (218 )     (220 )
Total cash flow from financing activities     19,043       1,955  
                 
Net change in cash during the period     1,232       (13,325 )
Foreign exchange on cash     (322 )     433  
Cash – Beginning of period     26,213       46,517  
Cash – End of period     27,123       33,625  

 

Supplemental cash flow information:

Interest paid, included in financing activities     440       489  
Income taxes paid, included in operating activities     212       36  

 

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

 

 

 

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

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, osteoid osteoma 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, Canada, L4W 5K5.

 

2 Summary of material accounting policies, basis of preparation and going concern

 

Basis of preparation

 

The Company prepares its consolidated financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS Accounting Standards), applicable to the preparation of interim condensed consolidated financial statements, including International Accounting Standards (IAS) 34, Interim Financial Reporting. These interim condensed consolidated financial statements are presented in US dollars and should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2023, which were prepared in accordance with IFRS Accounting Standards.

 

These interim condensed consolidated financial statements are prepared in accordance with the accounting policies as set out in the Company’s annual consolidated financial statements for the year ended December 31, 2023. The presentation of these interim condensed consolidated financial statements is consistent with the presentation of the annual consolidated financial statements. The Board of Directors approved these consolidated financial statements on November 7, 2024. These consolidated financial statements comply with IFRS Accounting Standards.

 

The interim condensed consolidated financial statements were prepared on a going concern basis under the historical cost convention. The fair values of cash, trade and other receivables, accounts payable and accrued liabilities and lease liability approximate their carrying values, due to their relatively short periods to maturity. The fair value of the long-term debt approximates its carrying amount as it has a floating interest rate.

 

Going concern

 

The Company is subject to a number of risks, including the successful development and marketing of its products and the ability to raise additional financing to support these activities. The Company depends on various financing from investors or other sources of capital to fund its operations, achieve its business plan and the realization of its assets and liabilities in the normal course of operations.

 

Management believes that current cash balances as of September 30, 2024 will not be sufficient to finance all of its planned business operations over the next year. The Company intends to seek additional financing from investors or other sources of capital in order to fund its operations and activities over the next year. There can be no assurance that the steps management are taking will be successful. Considering the need for additional financing, there exists a material uncertainty that may raise significant doubt (or raise substantial doubt as contemplated by PCAOB standards) about the Company’s ability to continue as a going concern.

 

 

  (1)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

These interim condensed consolidated financial statements have been prepared on a going concern basis, which asserts the Company has the ability in the near term to continue to realize its assets and discharge its liabilities and commitments in a planned manner giving consideration to the above and expected possible outcomes. Conversely, if the going concern assumption is not appropriate, adjustments to the carrying amounts of the Company's assets, liabilities, revenues, expenses and balance sheet classifications may be necessary, and these adjustments could be material.

 

Accounting standards adopted during the year

 

Beginning on January 1, 2024, the Company adopted certain IFRS Accounting Standards and amendments:

 

· Classification of liabilities as current or non-current (Amendments to IAS1)
· Non-current liabilities with covenants (Amendments to IAS1).

 

The adoption of these amendments did not have a material impact on the interim condensed consolidated financial statements.

 

Accounting pronouncements issued but not yet effective

 

The IASB has issued classification, measurement and disclosure amendments to IFRS 9, Financial Instruments and IFRS 7, Financial Instruments: Disclosures with an effective date for annual reporting periods beginning on or after January 1, 2026. The amendments clarify the date of recognition and derecognition of some financial assets and liabilities and introduce a new exception for some financial liabilities settled through an electronic payment system. Other changes include a clarification of the requirements when assessing whether a financial asset meets the solely payments of principal and interest criteria and new disclosures for certain instruments with contractual terms that can change cash flows (including instruments where cash flows changes are linked to environment, social or governance targets).

 

IFRS 18, Presentation and Disclosure in Financial Statements (IFRS 18) is a new standard that will provide new presentation and disclosure requirements and which will replace IAS 1, Presentation of Financial Statements (IAS 1). IFRS 18 introduces changes to the structure of the income statement; provides required disclosures in financial statements for certain profit or loss performance measures that are reported outside an entity’s financial statements; and provides enhanced principles on aggregation and disaggregation in financial statements. Many other existing principles in IAS 1 have been maintained. IFRS 18 is effective for years beginning on or after January 1, 2027.

 

During July 2024, the IFRS Interpretations Committee (IFRIC) issued an agenda decision related to segment reporting. Items are required to be disclosed if the amounts are either regularly provided to the chief operating decision maker or are included in arriving at the segment measure of profit or loss that is reviewed by the chief operating decision maker. The adoption of these pronouncements are currently being assessed.

 

 

 

  (2)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

3 Trade and other receivables

 

The trade and other receivables balance comprises the following:

 

    September 30,
2024
$
    December 31,
2023
$
 
             
Trade receivables, gross     7,698       7,145  
Loss allowance     (683 )     (76 )
Less amortized cost adjustment     (70 )     (315 )
Trade receivables, net     6,945       6,754  
Tax receivables     51       414  
Other receivables     34       120  
Total trade and other receivables     7,030       7,288  

 

Management periodically reviews the future cash flows used in the calculation of the amortized cost of its trade and other receivables. Due to limited access to customer locations, certain gross trade receivables totalling $3,035 are expected to have a longer repayment term due to the payment term being based on installation of the device. The Company recognized $70 and $238 of interest income for the three and nine months ended September 30, 2024, respectively, $40 and $119 of interest income for the three and nine months ended September 30, 2023).

 

The Company applies the simplified approach to provide for expected credit losses prescribed by IFRS 9, which permits the use of the lifetime expected loss provision for all trade receivables. Trade receivables past due represents amounts not collected beyond the customer’s contractual terms. At September 30, 2024 there were $639 of trade receivables that were past due (December 31, 2023 - $648).

 

At September 30, 2024, the expected loss rates are based on comparable company payment profiles of sales over a period of 36 months before September 30, 2024 and the corresponding historical credit losses experienced within this period. The historical loss rates are adjusted to reflect current information on macroeconomic factors affecting the ability of the customers to settle the receivables.

 

The loss allowance as at September 30, 2024 for trade receivables is as follows:

 

                                  2024  
    Current     0–30
days
    31-60
days
    61-90
days
    90+  
days
    Total  
                                     
Expected loss rate     1.55 %     1.74 %     1.93 %     2.46 %     3.62 %        
Gross carrying amount     4,0241       127       -       -       512       4,663  
Loss allowance     62       2       -       -       19       83  

1 Due to limited access to customer locations, certain gross trade receivables not included in the table above totalling $3,035 are expected to have a longer repayment term due to the payment term being based on installation of the device and therefore collection of the amount is outside the control of the Company. The Company applied a 20% expected loss rate to these gross trade receivables resulting in a $600 increase in the loss allowance for the three and nine months ended September 30, 2024.

 

  (3)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

4 Inventory

 

    September 30,
2024
$
    December 31,
2023
$
 
             
Finished goods     3,997       4,646  
Raw materials     2,459       2,351  
Inventory provision     (21 )     (8 )
Total inventory     6,435       6,989  

 

During the three and nine months ended September 30, 2024, $1,005 and $2,279, respectively (three and nine months ended September 30, 2023, $496 and $1,479) of inventory was recognized in cost of sales. The Company decreased its inventory provision by $1 during the three months ended September 30, 2024 and increased its provision by $13 during the nine months ended September 30, 2024 (increased its inventory provision by $8 and $10 during the three and nine months ended September 30, 2023). There were no other inventory write-downs charged to cost of sales during the period ended September 30, 2024.

 

5 Property and equipment

 

    Leasehold
improvements
$
    Equipment under lease
$
    Total
$
 
                   
At January 1, 2024                  
Cost     542       2,583       3,125  
Accumulated depreciation     (384 )     (1,832 )     (2,216 )
Net book value     158       751       909  
                         
Nine months ended September 30, 2024                        
Opening net book value     158       751       909  
Additions     -       222       222  
Foreign exchange     (5 )     2       (3 )
Depreciation     (42 )     (505 )     (547 )
Closing net book value     111       470       581  
                         
At September 30, 2024                        
Cost     542       2,805       3,347  
Accumulated depreciation     (431 )     (2,335 )     (2,766 )
Net book value     111       470       581  

 

 

  (4)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

6 Intangible assets

 

    Exclusive
licence
agreement
$
    Software
$
    Proprietary
technology
$
    Brand
$
    Total
$
 
                               
As at January 1, 2024                              
Cost     231       978       3,456       681       5,346  
Accumulated amortization     (114 )     (605 )     (3,456 )     (681 )     (4,856 )
Net book value     117       373       -       -       490  
                                         
Nine months ended       September 30, 2024                                        
Opening net book value     117       373       -       -       490  
Foreign exchange     (2 )     (8 )     -       -       (10 )
Amortization     (15 )     (136 )     -       -       (151 )
Closing net book value     100       229       -       -       329  
                                         
As at September 30, 2024                                        
Cost     231       978       3,456       681       5,346  
Accumulated amortization     (131 )     (749 )     (3,456 )     (681 )     (5,017 )
Net book value     100       229       -       -       329  

 

7 Right-of-use assets

 

    Leased
premises
$
 
       
As at January 1, 2024      
Cost     1,679  
Accumulated depreciation     (1,063 )
Net book value     616  
         
Nine months ended September 30, 2024        
Opening net book value     616  
Foreign exchange     (13 )
Depreciation     (162 )
Closing net book value     441  
         
As at September 30, 2024        
Cost     1,679  
Accumulated depreciation     (1,238 )
Net book value     441  

 

The Company leases office premises in Mississauga, Canada. The lease agreement ends on September 30, 2026 with the rights to extend for another 5 years, which is not reasonably certain.

 

  (5)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

8 Long-term debt

 

On November 3, 2022, the Company signed a term loan agreement with CIBC Innovation Banking (CIBC) to provide a secured loan for total gross proceeds of C$10,000 maturing on November 3, 2027 with an interest rate based on prime plus 2% (CIBC Loan). The Company was required to make interest only payments until October 31, 2023 and monthly repayments of C$208 plus accrued interest commenced on October 31, 2023. All obligations of the Company under the CIBC Loan are guaranteed by current and future subsidiaries of the Company and include security of first priority interests in the assets of the Company and its subsidiaries. Initially, the Company had financial covenants in relation to the CIBC loan where unrestricted cash is at all times greater than EBITDA for the most recent six-month period, reported on a monthly basis and that revenue for any fiscal quarter must be 15% greater than revenue for the same fiscal quarter in the prior fiscal year, reported on a quarterly basis.

 

On September 26, 2023 an amendment to the CIBC Loan resulted in a change to the financial covenants. The amended covenants are that unrestricted cash must at all times be greater of: (i) to the extent EBITDA is negative for such period, EBITDA for the most recent nine-month period or (ii) $7,500, reported on a monthly basis; and that recurring revenue for any fiscal quarter must be 15% greater than recurring revenue for the same fiscal quarter in the prior fiscal year, reported on a quarterly basis.

 

On May 3, 2024, a second amendment to the CIBC Loan resulted in another change to the financial covenants. The amended covenants are that the recurring revenue covenant shall not be tested for any fiscal quarter in the 2024 fiscal year so long as unrestricted cash is no less than 2.5 multiplied by the principal amount of outstanding CIBC Loan at all times. The Company is in compliance with these financial covenants as at September 30, 2024. Based on the Company’s future cash flow forecasts, if additional financing or other sources of capital is not raised by the end of the second half of 2025, the Company may have difficulty complying with the unrestricted cash covenant.

 

    September 30,
2024
$
    December 31,
2023
$
 
             
Balance - Beginning of period     7,104       7,174  
Interest and accretion expense     467       727  
Foreign exchange     (154 )     115  
Repayment     (1,819 )     (912 )
Balance - End of period     5,598       7,104  
Less: Current portion     2,200       2,104  
Long-term portion     3,398       5,000  

 

9 Lease liability

 

    September 30,
2024
$
    December 31,
2023
$
 
             
Balance – Beginning of Period     837       1,056  
Repayments     (218 )     (292 )
Foreign exchange     (11 )     30  
Interest and accretion expense     22       43  
Balance – End of Period     630       837  
Less: Current portion     265       259  
Long-term portion     365       578  
  (6)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

10 Share capital

 

Common shares

 

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

 

Issued and outstanding (with no par value)

 

    September 30,
2024
$
    December 31,
2023
$
 
                 
24,661,771 (December 31, 2023 – 21,370,565) common shares     235,674       217,393  

 

On January 2, 2024, the Company closed a public offering, resulting in the issuance of 2,666,667 common shares at a price of $7.50, for gross proceeds of $20,000 ($18,238, net of transaction costs). On January 16, 2024, the Company closed a non-brokered private placement, resulting in the issuance of 391,667 common shares at a price of $7.50, for gross proceeds of $2,938 ($2,841, net of transaction costs).

 

11 Share-based payments

 

Share options

 

Compensation expense related to share options for the three and nine months ended September 30, 2024 was $96 and $394, respectively (three and nine months ended September 30, 2023 was $264 and $972). 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
C$
 
             
Balance - January 1, 2024     1,474,809       16.19  
Granted     28,700       11.24  
Exercised     (101 )     8.57  
Forfeited/expired     (35,607 )     15.65  
Balance - September 30, 2024     1,467,801       16.11  

 

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:

 

    March 18,
2024
 
       
Exercise price   C$11.24  
Expected volatility     70 %
Expected life of options     6 years  
Risk-free interest rate     3.54 %
Dividend yield     -  
Number of share options issued     28,700  

 

  (7)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

The following table summarizes information about the share options outstanding as at September 30, 2024:

 

Exercise price
C$
  Number of
options
outstanding
    Weighted
average
remaining
contractual life (years)
    Number of
options
exercisable
 
                   
8.01 – 10.00     313,008       4.55       310,782  
10.01 – 12.00     135,734       4.63       109,534  
12.01 – 14.00     28,300       6.67       13,698  
14.01 – 16.00     140,456       2.61       136,225  
16.01 – 18.00     418,989       5.65       418,989  
18.01 – 20.00     11,450       8.70       3,584  
20.01 – 22.00     300       5.88       300  
22.01 – 24.00     408,064       6.63       340,813  
24.01 – 26.00     1,500       6.13       1,429  
28.01 – 30.00     10,000       6.45       8,755  
      1,467,801       5.36       1,344,109  

 

Long-term incentive plan

 

Share-based compensation expense related to long-term incentive plan (LTIP) for the three and nine months ended September 30, 2024 was $508 and $1,745, respectively (three and nine months ended September 30, 2023 was $463 and $1,538, respectively).

 

A summary of the RSU changes during the year are set forth below:

 

    Number of
RSUs
    Weighted
average
remaining
contractual
life (years)
 
             
Balance - January 1, 2024     493,396       1.99  
Granted     30,000       2.67  
Vested     (224,441 )     -  
Forfeited     (13,666 )     -  
Balance - September 30, 2024     285,289       1.75  

 

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

 

    Number of
DSUs
 
       
Balance - January 1, 2024     75,000  
Vested     (8,330 )
Balance - September 30, 2024     66,670  

 

 

  (8)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

12 Revenue

 

    Three Months ended September 30,  
    2024
$
    2023$  
    Contracts
with
customers
    Leasing     Total     Contracts
with
customers
    Leasing     Total  
                                     
Recurring - non-capital     2,363       290       2,653       1,439       289       1,728  
Capital equipment     179       -       179       -       -       -  
      2,542       290       2,832       1,439       289       1,728  

 

    Nine months ended September 30,  
    2024
$
    2023$  
    Contracts
with
customers
    Leasing     Total     Contracts
with
customers
    Leasing     Total  
                                     
Recurring - non-capital     4,805       790       5,595       3,998       799       4,797  
Capital equipment     1,380       -       1,380       393       -       393  
      6,185       790       6,975       4,391       799       5,190  

 

13 Nature of expenses

 

    Three months
ended
September 30,
2024
$
    Three months
ended
September 30,
2023
$
    Nine months
ended
September 30,
2024
$
    Nine months
ended
September 30,
2023
$
 
                         
Production and manufacturing costs     522       216       954       524  
Salaries and benefits     4,360       3,519       12,732       10,383  
Consulting fees     1,771       1,203       4,915       3,758  
Research and development expense     1,024       982       2,758       2,372  
Sales and marketing expenses     1,089       485       2,681       1,587  
Amortization and depreciation     268       287       860       847  
Share-based compensation     604       727       2,139       2,510  
Rent     125       116       327       616  
Software/Hardware     224       76       568       324  
Insurance     324       365       980       1,084  
Office and shop supplies     21       63       81       251  
Other expenses     490       249       1,286       768  
Bad debt expense     390       -       390       -  
Expected credit loss     608       -       607       -  
      11,820       8,288       31,278       25,024  

 

  (9)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

14 Net finance expense/(income)

 

    Three months
ended
September 30,
2024
$
    Three months
ended
September 30,
2023
$
    Nine months
ended
September 30,
2024
$
    Nine months
ended
September 30,
2023
$
 
                         
Change in fair value of derivative financial instrument     -       -       -       232  
Lease liability interest expense (note 9)     6       10       22       33  
Other interest income on cash and cash equivalents     (293 )     (429 )     (1,331 )     (1,181 )
Interest income on trade and other receivables (note 3)     (70 )     (40 )     (238 )     (119 )
CIBC loan Interest expense     (note 8)     144       188       467       549  
Net foreign exchange (gain)/loss     412       (743 )     (977 )     211  
      199       (1,014 )     (2,057 )     (275 )

 

Foreign currency risk

 

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 US dollars.

 

                      September 30, 2024  
    US
dollars
$
    Euro
$
    Canadian
dollars
$
    Chinese renminbi
$
    Total
$
 
                               
Cash     25,519       688       875       41       27,123  
Trade and other receivables     5,462       1,568       -       -       7,030  
Accounts payable and accrued liabilities     (751 )     (474 )     (2,158 )     (13 )     (3,396 )
Lease liability     -       -       (630 )     -       (630 )
Long-term debt     -       -       (5,598 )     -       (5,598 )

 

As at September 30, 2024, if foreign exchange rates had been 5% higher, with all other variables held constant, loss and comprehensive loss would have been $285 higher, mainly as a result of the translation of foreign currency denominated cash, trade and other receivables, accounts payable and accrued liabilities, lease liability and long-term debt. The Company does not use derivatives to reduce exposure to foreign currency risk.

 

 

  (10)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

Liquidity risk

 

Liquidity risk is the risk the Company may encounter difficulties in meeting its financial liability obligations as they come due. The Company has a planning and budgeting process in place to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis.

 

The Company controls liquidity risk through management of working capital, cash flows and the availability and sourcing of financing. The Company’s ability to accomplish all of its future strategic plans is dependent on obtaining additional financing or executing other strategic options by the second half of the year ending December 31, 2025; however, there is no assurance the Company will achieve these objectives (note 2).

 

The following table summarizes the Company’s significant contractual, undiscounted cash flows related to its financial liabilities.

 

                September 30, 2024  
    Carrying
amount
$
    Future
cash
flows
$
    Less than
1 year
$
    Between
1 year and
5 years
$
 
                                 
Accounts payable and accrued liabilities     3,396       3,396       3,396       -  
Lease liability     630       667       292       375  
Long-term debt     5,598       6,622       2,444       4,178  
      9,624       10,685       6,132       4,553  

 

15 Loss per share

 

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

 

    Three months
ended
September 30,
2024
    Three months
ended
September 30,
2023
    Nine months
ended
September 30,
2024
    Nine months
ended
September 30,
2023
 
                         
Net loss for the period   $ 9,364     $ 5,564     $ 22,482     $ 19,660  
Weighted average number of common shares     24,534,964       21,275,214       24,427,960       21,120,723  
Basic and diluted loss per share   $ 0.38     $ 0.26     $ 0.92     $ 0.93  

 

The computation of diluted loss per share is equal to the basic loss per share due to the anti-dilutive effect of the share options, RSUs and DSUs. Of the 1,467,801 share options (September 30, 2023 – 1,470,823), 285,289 RSUs (September 30, 2023 – 497,728), and 66,670 DSUs (September 30, 2023 – 75,000) not included in the calculation of diluted loss per share for the period ended September 30, 2024, 1,344,109 (September 30, 2023 – 1,238,828) were exercisable.

 

  (11)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

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
September 30,
2024
$
    Three months
ended
September 30,
2023
$
    Nine months
ended
September 30,
2024
$
    Nine months
ended
September 30,
2023
$
 
                         
Salaries and employee benefits     565       434       1,588       1,165  
Directors’ fees     70       69       208       225  
Share-based compensation     410       847       1,437       2,201  
      1,045       1,350       3,233       3,591  

 

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 treatments to ablate the prostate gland, uterine fibroids, osteoid osteoma and nerves for palliative pain relief for patients with metastatic bone disease. The Company is managed geographically in Canada, Germany, USA, China and Finland.

 

For the three months ended September 30, 2024:

 

    Canada
$
    USA
$
    Germany
$
    Total
$
 
                         
Revenue                        
Recurring - non-capital     318       2,033       302       2,653  
Capital equipment     -       179       -       179  
      318       2,212       302       2,832  

 

For the nine months ended September 30, 2024:

 

    Canada
$
    USA
$
    Germany
$
    Total
$
 
                         
Revenue                        
Recurring - non-capital     521       4,292       782       5,595  
Capital equipment     773       179       428       1,380  
      1,294       4,471       1,210       6,975  

 

 

 

  (12)

Profound Medical Corp.

Notes to Interim Condensed Consolidated Financial Statements

September 30, 2024

In USD (000s)

 

For the three months ended September 30, 2023:

 

    Canada
$
    USA
$
    Germany
$
    Total
$
 
                         
Revenue                        
Recurring - non-capital     54       1,251       423       1,728  
      54       1,251       423       1,728  

 

For the nine months ended September 30, 2023:

 

    Canada
$
    USA
$
    Germany
$
    Total
$
 
                         
Revenue                        
Recurring - non-capital     194       3,597       1,006       4,797  
Capital equipment     -       -       393       393  
      194       3,597       1,399       5,190  

 

Other financial information by segment as at and for the nine months ended September 30, 2024:

 

    Canada
$
    USA
$
    Germany
$
    China
$
    Finland
$
    Total
$
 
                                     
Total assets     32,514       4,441       1,800       54       3,426       42,235  
Intangible assets     329       -       -       -       -       329  
Property and equipment     111       470       -       -       -       581  
Right-of-use assets     441       -       -       -       -       441  
Amortization of intangible assets     151       -       -       -       -       151  
Depreciation of property and equipment     42       505       -       -       -       547  
Depreciation of right-of-use assets     162       -       -       -       -       162  

 

Other financial information by segment as at and for the year ended December 31, 2023:

 

    Canada
$
    USA
$
    Germany
$
    China
$
    Finland
$
    Total
$
 
                                     
Total assets     34,257       4,067       1,952       82       3,553       43,911  
Intangible assets     490       -       -       -       -       490  
Property and equipment     158       751       -       -       -       909  
Right-of-use assets     616       -       -       -       -       616  
Amortization of intangible assets     202       -       -       -       -       202  
Depreciation of property and equipment     57       670       -       -       -       727  
Depreciation of right-of-use assets     217       -       -       -       -       217  

 

(13)