|
|
NEWS Release
Wex Reports Financial
Results for Third Quarter Ended
December 31, 2004
Date: February 14, 2005
Toronto Stock Exchange
Trading Symbol: WXI
http://www.wexpharma.com
E-mail: wex@wexpharma.com
Vancouver, February
14, 2005 - Wex Pharmaceuticals Inc. ("WEX" or the "Company")
today reported interim financial results for the three and nine
month periods ended December 31, 2004. The unaudited interim consolidated
financial statements presented here have been prepared in accordance
with Canadian generally accepted accounting principles for interim
financial information ("Canadian GAAP"). All figures herein
are denoted in Canadian dollars unless otherwise specified.
The information contained
herein should be read in conjunction with the unaudited interim
consolidated financial statements and related notes for the three
and nine month periods ended December 31, 2003, and the audited
consolidated financial statements, notes and Management Discussion
and Analysis for our fiscal year ended March 31, 2004. Additional
information relating to Wex Pharmaceuticals Inc., including the
Company's Annual Information Form, is available on SEDAR at www.sedar.com.
Corporate Profile
Wex Pharmaceuticals Inc.
is dedicated to the discovery and commercialization of new analgesic
agents for the treatment of moderate to severe pain; symptom relief
associated with addiction withdrawal and local and regional anesthesia.
On October 25, 2004 WEX changed its name from International Wex
Technologies Inc. to Wex Pharmaceuticals Inc.; a name which the
Company believes better describes its business operations. The Company's
stock symbol on the TSX remains unchanged as WXI.
Wex Pharmaceuticals Inc.
is developing the natural compound tetrodotoxin or TTX as an analgesic.
The Company believes there is a large unmet medical need for an
effective pain medication capable of combining rapid and lasting
analgesic effects without the morphine-like side effects which are
characteristic of current therapeutics used for the management of
moderate to severe pain. The Company is currently testing TTX in
refractory cancer pain which represents the initial clinical trials.
The Company's goal is to advance TTX
through clinical trials, for the treatment of moderate to severe
pain, in North American and international markets. Through a joint
global development plan, WEX, in collaboration with its European
strategic partner (Laboratorios Dr Esteve S.A.) will share resources
and expertise for the rapid development and subsequent commercialization
of TTX in the major European markets.
The Company maintains
a significant research and development presence in China where all
of the Company's product research is performed. The Company's business
strategy is to derive proprietary therapeutics from naturally occurring
toxins and develop these for worldwide markets. In addition,
the Company generates revenue through the production and distribution
of a generic line of pharmaceutical products in China. The
Company continues to remain focused on its clinical trails and continued
research and development of natural occurring pain analgesics.
During this quarter the
Company initiated and completed enrollment of a Phase IIa clinical
trial of Tetrodin™ in Canada. This study was designed to evaluate
the safety and efficacy in decreasing the severity of withdrawal
symptoms in opiate-dependent subjects who were receiving metha don
e in a treatment program. The results of this trial are expected
in the spring of 2005. The Company has an ongoing Phase IIb/III
clinical trial of Tectin™ in Canada. This study is one of the largest
Canadian clinical trials to evaluate the efficacy and safety of
a drug for the treatment of medically refractory cancer pain. In
addition, the Company has a Phase II clinical trial underway in
China to evaluate inadequately controlled cancer pain.
At December 31, 2004,
the Company had approximately $23.6 million in cash and short term
investments and had 104 employees and shareholders' equity of $25.5
million.
Critical Accounting
Policies
The Company's critical accounting
policies are disclosed in the "Management's Discussion and Analysis"
section and in the annual consolidated financial statements contained
in the 2004 annual report. The Company issued convertible
debentures totaling $6.8 million on June 15, 2004 . In accordance
with Section 3860 of the CICA handbook, the convertible debenture
has been recorded on the balance sheet as debt of $4.3 million and
equity of $2.3 million (see Note 9 to the financial statements).
Deferred leasehold inducements
represent a tenant improvement allowance that is being amortized
on a straight-line basis over the initial term of the lease of 10
years as a reduction of lease expense.
Results of Operations
- Three Months Ended December 31, 2004 Compared to Three Months
Ended December 31, 2003
For the three months ended
December 31, 2004, the Company recorded a loss of $4.45 million
($0.13 loss per common share) compared with a loss of $1.95 million
($0.07 loss per common share) in the comparative three months ended
December 31, 2003 and a loss of $2.35 million ($0.07 loss per common
share) for the prior quarter ended September 30, 2004. The increase
in loss for the current quarter compared with the preceding quarter
is attributable to a substantial increase in expenses related to
clinical trials and increase in costs as they relate to the Company's
expansion.
Revenue
Revenues generated from
the Company's generic product line and license fees were $206 thousand
for the period as compared with $190 thousand in the previous year's
quarter. Management believes that revenue for the fourth quarter
of the current year will remain consistent.
Gross Margin
The Company's gross margin
on generic product sales for the period was 42% as compared with
22% over the previous year's quarter or a 20% increase.
Expenditures
Research and
Development
R&D expenses totaled
$2.68 million for the three months ended December 31, 2004 compared
with $645 thousand for the comparable period last year and $1.03
million for the preceding quarter ending September 30, 2004 . Included
in research and development expenses for the three months ended
December 31, 2004 is a non-cash stock-based compensation expense
of $25 thousand as compared with $nil for the same period in 2003
and $67 thousand for the previous three month period ended September
30, 2004.
Excluding the non-cash
compensation expense, R&D expenditures increased by approximately
176% over the previous quarter. Approximately 138% of this increase
was due directly to expanded clinical trials with the balance due
to new staff and research supplies related to the clinical trial
activities.
General and
Administration
General and Administrative
expenses totaled $1.35 million for the three months ended December
31, 2004 compared with $955 thousand for the comparable period last
year. When compared with the previous three months ended September
30, 2004 expenses increased by $132 thousand or 11%. Included in
General and Administrative expenses for the third quarter, is a
non-cash stock-based compensation expense of $218 thousand as compared
with $405 thousand for the same period in 2003.
When comparing the three
months ended December 31, 2004 with the three months ended September
30, 2004 , there was an increase of 49% or $366 thousand in general
and administrative expenses net of non-cash stock-based compensation
expense. This increase was due to staff additions including the
hiring of a new CFO, higher professional fees as they relate to
the transition of auditors, travel and rent increases at the Company's
expanded head office.
There have been no material
changes during the three and nine month periods ended December 31,
2004 to the forward-looking information provided in the "Management's
Discussion and Analysis of Financial Condition and Operations" for
the fiscal year ended March 31, 2004.
Results of Operations
- Nine Months Ended December 31, 2004 Compared to Nine Months Ended
December 31, 2003
The loss for the nine
months ended December 31, 2004 was $9.96 million or a $0.30 loss
per common share as compared with $4.02 million or a $0.17 loss
per common share for the nine months ended December 31, 2003. The
increase in loss for the current quarter compared to the preceding
quarter is attributable to the substantial increase of expenses
in clinical trials and the increase in payroll costs as they relate
to the Company's growth in order to support these clinical trials.
All results of operations
were in line with management expectations.
Revenue
Revenues for the first
nine months of this fiscal year generated from the Company's generic
product line and license fees were $664 thousand for the period
as compared with $528 thousand in the previous year's quarter or
an increase of $136 thousand. This increase is mainly attributable
to the launch of a new generic antibiotic. Management expects
additional product launches and continued strength in the Chinese
economy to support future growth in generic drug revenues over the
coming quarters.
The Company is currently
in discussions with Esteve to finalize the reporting requirements
of the Phase IIa study in relation to the milestone payment of €2
million.
Gross Margin
The Company's gross margin
on generic product sales for the period was 38% as compared with
32% over the previous year's nine month period or a 6% increase.
Expenditures
Research and
Development
R&D expenses totaled
$5.12 million for the nine months ended December 31, 2004 compared
with $1.86 million for the comparable period last year and $2.45
million for the previous six months ended September 30, 2004.
Included in research and development expenses for the nine months
ended December 31, 2004 is a non-cash stock-based compensation expense
of $2.07 million as compared to $405 thousand for the same period
in 2003.
Included in the Company's
R&D expenses for the nine months ended December 31, 2004 is
a related party amount of $186 thousand. This amount relates
to the compensation paid to the Company's Chief Scientific Officer.
Currently, the compensation arrangements with this individual are
based on a contract which provides for a minimum monthly fee and
hourly billings over this base amount.
General and
Administration
General and Administrative
expenses totaled $3.97 million for the nine months ended December
31, 2004 when compared with $1.8 million for the comparable period
last year. Of this $2.17 million dollars increase, $1.67 million
relates to the non cash expense of stock based compensation.
Included in the administrative
expenses is a related party amount of $95 thousand. Peter Stafford
, a director of the Company and a partner with the law firm Fasken
Martineau DuMoulin, which acts as corporate counsel to the Company,
is based in Fasken's offices in South Africa . The Company's relationship
with Fasken Martineau DuMoulin is managed through a partner in the
firm's Vancouver office. Mr. Stafford does not provide legal advice
nor is he involved in any of the Company's files with Fasken Martineau
DuMoulin.
Results from other
expenses for the three and nine months ended
December 31, 2004
Amortization and
Depreciation
Amortization expenses of
$198 thousand were recorded for the three months ended December
31, 2004 as compared with $114 thousand for the same period in the
prior year. Amortization expense of $583 thousand was recorded for
the nine month period ended December 31, 2004 as compared with $332
thousand for the same period in the prior year. The increase in
amortization expenses reflects the change made in the estimate of
the remaining useful life of patents and technology licenses from
17 years to 10 years in the fourth quarter of fiscal 2003 and the
continued expansion of the Company's capital assets (see Liquidity
and Capital Resources).
Interest and Sundry
Income
Interest and Sundry income
for the three and nine months ended December 31, 2004 increased
to $117 thousand and $296 thousand respectively when compared with
$13 thousand and $36 thousand for the same periods one year ago.
The increases are as a result of investing the higher cash balances
from financing activities as compared to the same periods in the
prior year, including the Company's debentures issued in mid-June
and the exercise of warrants and options.
Debenture Interest
Expense
Interest expense on the
Debentures issued June 15, 2004 was $178 thousand for the three
months ended December 31, 2004 and $383 thousand for the nine months
ended December 31, 2004 . Interest expense details are described
in note 9 of the Consolidated Financial Statements.
Foreign Exchange
Losses
A foreign exchange loss
of $286 thousand and $600 thousand were recorded during the three
and nine months ended December 31, 2004 respectively as compared
with losses of $354 thousand and $403 thousand for the same periods
in the prior year. Foreign exchange losses are a result of the translation
of the net assets of the Company's foreign subsidiaries which are
denominated either in Hong Kong dollars or Chinese RMB. These are
partially offset by foreign exchange gains relating to conversion
of the US dollar Debenture liability into Canadian dollars.
Liquidity and
Capital Resources
At December 31, 2004,
WEX had cash and cash equivalents and short-term investments of
approximately $23.6 million as compared to $23.1 million at the
end of September, 2004.
Cash used in operating
activities of $7.10 million during the first nine months ended December
31, 2004 compared to cash used in operations of $2.78 million for
the same period one year ago. The current period increase
in cash used reflects increased expenditures in research and development
and general and administrative expenses.
Cash used in investing
activities increased to $11.42 million for the first nine months
ended December 31, 2004 as compared to $5.49 million for the comparable
period in 2003. The increase relates primarily to purchases of short
term investments of $9.85 million and purchases for property and
equipment and expenditures in regard to intellectual property. Approximately
63% of the capital acquisitions represent the Company's expansion
of the research facilities in Nanning including a new pharmacology
lab. In addition, a number of new patent applications and intellectual
property related expenses were made during the period which were
capitalized.
Net cash provided by financing
activities to December 31, 2004 totaled $13.87 million compared
to $15.24 million for the comparable nine month period a year earlier.
The primary reason for the decrease was the reduced proceeds received
from the exercise of warrants, options and shares over the prior
period. The current period includes the proceeds from the issuance
of debentures in the amount of $6.82 million as compared to $nil
for the same period in 2003.
The Company's short term
investments are invested in short term interest bearing deposits
which are immediately convertible into cash. Approximately 25% of
the Company's cash holdings are in US dollars, 1% in Hong Kong Dollars
and 4% in Chinese RMB. The remainder is in Canadian funds.
Maturity dates for all the instruments are under one year
and realizing an average interest rate of approximately 2.6% for
the nine month period ended December 31, 2004 as compared to 2.6%
for the same period a year earlier. The Company's treasury
policy is focused on minimizing risk of loss of principal.
The Company believes that
it has sufficient cash on hand to finance its operations and capital
needs until early fiscal 2007. The Company's working capital
and capital requirements will however depend significantly upon
numerous factors, including the progress of the Company's preclinical
and clinical test ing; fluctuating or increasing manufacturing requirements
and R&D programs; the timing and cost of obtaining regulatory
approvals; the levels of resources the Company devotes to the development
of manufacturing, marketing and support capabilities; technological
advances; status of competition, the costs of filing, prosecuting
and enforcing the Company's patent claims and other intellectual
property rights; the ability of the Company to establish and maintain
collaborative arrangements with other organizations. Accordingly,
the company may seek funding from a combination of sources including
product licensing, joint development and new collaborative arrangements
and also from the issuance of additional equity and debt financings
as well as from other sources. No assurances can be given that additional
funding will be available or if available on terms acceptable to
the Company. If adequate capital is not available the Company's
business can be materially and adversely affected.
The risks and uncertainties
related to economic and industry factors discussed in the Company's
Annual Information Form dated August 12, 2004 remain substantially
unchanged.
Outstanding Share
Data
During January 2005 of
this year no warrants were exercised. Options in the amount of 4,000
were exercised at $2.08. As at January 31, 2005 the Company
had approximately 34.8 million issued and outstanding common shares.
In addition, at the same date, the Company had approximately 4.62
million stock options outstanding and 3.90 million warrants outstanding
to purchase common shares. See the "Share Capital" note in
the unaudited interim financial statements for more detail. As at
December 31, 2004, the Company also had US$ 5.1 million aggregate
principal amount of convertible debentures which are convertible
into 1,414,332 shares. The conversion of the Debentures has
not been included in the computation of loss per share nor in the
outstanding share data.
Contractual Obligations
The Company's material
contractual obligations as at December 31, 2004 comprised the Company's
Debentures, clinical and development agreements and operating lease
commitments for office space and office equipment. During
this quarter, the Company entered into further contractual obligations
for clinical development programs totaling $802 thousand (US$666
thousand), a majority of this work is expected to be completed during
the current fiscal year. Also, the Company has entered into
agreements with clinical sites across Canada which may require the
payment of additional costs depending on patient recruitment of
up to $3.5 million.
Further details of the
Company's contractual obligations are described in the Company's
"Management Discussion and Analysis" contained in the Company's
2004 annual report and in Note 10 of the interim financial statements.
Summary of Quarterly
Results
The following is a summary
of the unaudited quarterly results of operations for the previous
eight quarters beginning with the quarter ended December 31, 2004.
(In thousands except for per share amounts)
Calendar Quarter Ending
| |
2004 |
2003 |
| |
Dec
31 |
Sep
30 |
Jun
30 |
Mar
31 |
Dec
31 |
Sep
30 |
Jun
30 |
Mar
31 |
| Revenues |
$205,602 |
$243,149 |
$215,334 |
$202,845 |
$190,422 |
$185,404 |
$152,633 |
$253,475 |
| Net
Loss |
(4,447,572) |
(2,351,675) |
(4,283,979) |
(3,722,302) |
(1,950,856) |
(1,135,939) |
(932,713) |
(1,350,550) |
| Adjust. |
- |
- |
1,121,445 |
- |
- |
- |
- |
- |
| Net
Loss
revised |
(4,447,572) |
(2,351,675) |
(3,162,534) |
(3,722,302) |
(1,950,856) |
(1,135,939) |
(932,713) |
(1,350,550) |
Basic
&
Diluted
Loss per Share |
$(0.13) |
$(0.07) |
$(0.10) |
$(0.14) |
$(0.07) |
$(0.05) |
$(0.04) |
$(0.06) |
The Company's quarterly
financial results over the past eight quarters were principally
affected by the following factors:
- revenues from the Company's collaboration with Esteve, signed
in November of 2002;
- increases in R&D spending relating to timing of spending
associated with the Company's clinical trials and the production
of TTX for clinical trials and expanded clinical development activity;
- adoption of fair value method of accounting for stock options
effective April, 2003;
- adjustment - the Company's stock based compensation expense
for the quarter ended June 30, 2004 as previously reported has
been revised to correct the calculation of the expense and the
amortization of the expense over the appropriate vesting period.
The effect of these adjustments has been to reduce the amount
of stock based compensation expense for the three months ended
June 30, 2004 to $1,352,417 from $2,473,862, reduce the loss for
the period and loss per share to $3,162,534 and $0.10 from $4,283,979
and $0.13, respectively and reduce contributed surplus to $3,875,633
from $4,997,078; and,
- for the three months ended June 30, 2004 , the stock based compensation
expense is allocated between research and development expenses
$611,676 and general and administration expenses $740,741 on the
same basis as cash compensation.
See also the discussion
under the captions "Revenues" and "Research and Development Expense"
and "General and Administrative Expenses" for additional information.
The amended 1st and 2nd
quarter statements with respect to the updated expense numbers as
they relate to the non cash adjustments to the stock based compensation
postings have been posted on Sedar.
Forward Looking
Statements
This Management Discussion
and Analysis of Financial Condition and Results of Operations contains
forward-looking statements which may not be based on historical
fact, including without limitation statements containing the words
"believe", "may", "plan", "will", "estimate", "anticipates", "intends",
"expects" and similar expressions. Such forward-looking statements
involve known and unknown risks, uncertainties and other factors
that may cause the actual results, events or developments to be
materially different from any future results, events or developments
expressed or implied by such forward-looking statements. Such factors
include, among others, Wex's stage of development, product revenues
which are difficult to predict, foreign currency exchange risk,
additional capital requirements, risks associated with the completion
of clinical trials, the ability to protect its intellectual property
and dependence on collaborative partners. These factors should be
considered carefully and readers are cautioned not to place undue
rel ian ce on such forward-looking statements. The company disclaims
any obligation to update any such factors or to publicly announce
the result of any revisions to any of the forward-looking statements
contained herein to reflect future results, events or developments.
For additional information
on our products, visit us at www.wexpharma.com
or call Don Evans or Gordon Stanley, Corporate Communications, at
604-683-8880 or 1-800-722-7549.
CONSOLIDATED
FINANCIAL STATEMENTS
WEX
PHARMACEUTICALS INC.
Incorporated
Under the laws of Canada
CONSOLIDATED
BALANCE SHEETS
(Unaudited)
| (Expressed
in Canadian Dollars) |
December
31 |
March
31 |
| |
2004 |
2004 |
| ____________________________________ |
___________$__ |
_________$_ |
| ASSETS
|
|
|
| Current
|
|
|
| Cash
and cash equivalents |
3,652,039
|
8,301,863
|
| Restricted
cash |
36,322
|
209,336
|
| Short-term
investments |
19,877,871
|
10,023,000
|
| Accounts
and other receivables |
500,190
|
199,083
|
| Investment
tax credit receivable |
100,000
|
100,000
|
| Inventories
|
90,060
|
38,748
|
| Prepaid
expenses and deposits___________ |
______591,075
|
_____884,906
|
| Total
current assets |
24,847,557
|
19,756,936
|
| Deposits
[note 3] |
165,956
|
-
|
| Property
and equipment [note 4] |
2,614,375
|
1,556,493
|
| Intangible
assets [note 5] |
4,822,608
|
4,899,813
|
| |
32,450,496
|
26,213,242
|
| LIABILITIES
AND SHAREHOLDERS' EQUITY |
|
|
| Current
|
|
|
| Accounts
payable and accrued liabilities |
1,531,475
|
818,396
|
| Due
to directors [note 6] |
5,107
|
99,831
|
| Deferred
leasehold inducement - current portion |
15,999
|
-
|
| Deferred
revenue - current portion |
316,540
|
316,540
|
| Capital
lease obligations - current portion___ |
_______24,342
|
______25,629
|
| Total
current liabilities |
1,893,463
|
1,260,396
|
| Deferred
leasehold inducement [note 2 and 8] |
126,250
|
-
|
| Deferred
revenue [note 7] |
606,702
|
844,107
|
| Capital
lease obligations |
28,203
|
50,270
|
| Convertible
debenture [note 9]____________ |
____4,281,056
|
_________-
|
| Total
liabilities_____________________ |
____6,935,674
|
____2,154,773
|
| Commitments
[note 10 ] |
|
|
| Shareholders'
equity |
|
|
| Share
capital [notes 11[b] and 11[c]] |
62,173,618
|
55,161,562
|
| Equity
component of convertible debenture [note 9] |
2,332,443
|
-
|
| Contributed
surplus [note 11[e]] |
4,596,851
|
2,523,216
|
| Deficit________________________________
|
__(43,588,090)
|
__33,626,309)
|
| Total
shareholders' equity |
25,514,822
|
24,058,469
|
|
|
32,450,496
|
26,213,242
|
See Sedar for accompanying
notes
WEX
PHARMACEUTICALS INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
AND DEFICIT
(Unaudited)
| (Expressed
in Canadian Dollars) |
Three
Months Ended
December
31 |
Nine
Months Ended
December
31 |
| _____________________
|
2004
_____$_____ |
2003
_____$_____
|
2004
_____$_____ |
2003
_____$____ |
| |
|
[Restated-
See
note 7] |
|
[Restated-
See
note 7] |
| Revenue
|
|
|
|
|
| Product
sales [notes 12 ] |
126,467
|
111,287
|
426,680
|
291,054
|
| License
fees [notes 7 and 12]__________________ |
____79,135
|
_____79,135
|
___237,405
|
___237,405
|
| |
205,602
|
190,422
|
664,085
|
528,459
|
| Cost
of goods sold -
product sales__________
|
____73,837
|
_____86,424
|
___263,759
|
___197,658
|
| |
131,765
|
103,998
|
400,326
|
330,801
|
| |
|
|
|
|
| Expenses
|
|
|
|
|
| Research
and development [notes 11[e], 6] |
2,679,037
|
644,803
|
5,124,927
|
1,857,265
|
| General
and administrative [notes 11[e], 6] |
1,354,351
|
955,492
|
3,967,065
|
1,795,248
|
| Amortization____________
|
___197,734
|
____113,461
|
___583,344
|
___331,696
|
| ______________________
|
__4,231,122
|
___1,713,756
|
__9,675,336
|
__3,984,209
|
| Operating
Loss________ |
(4,099,357) |
__(1,609,758)
|
_(9,275,010)
|
_(3,653,408)
|
| |
|
|
|
|
| Other
|
|
|
|
|
| Interest
and sundry income |
116,541
|
13,045
|
296,072
|
36,766
|
| Debenture
interest expense |
(178,627)
|
---
|
(383,190)
|
---
|
| Foreign
exchange gain or (loss)__________________ |
_(286,129)
|
__(354,143)
|
__(599,653)
|
__(402,866)
|
| |
(348,215)
|
(341,098)
|
(686,771)
|
(366,100)
|
| Loss
for the period |
(4,447,572)
|
(1,950,856)
|
(9,961,781)
|
(4,019,508)
|
| |
|
|
|
|
| Deficit,
beginning of period_ |
(39,140,518)
|
(27,953,151)
|
(33,626,309)
|
(25,884,499)
|
| Deficit,
end of period |
(43,588,090)
|
(29,904,007)
|
(43,588,090)
|
(29,904,007)
|
| |
|
|
|
|
| Basic
and diluted loss per share |
(0.13)
|
(0.07)
|
(0.30)
|
(0.17)
|
| |
|
|
|
|
| Weighted
average number of common shares outstanding |
33,671,103
|
26,349,480
|
33,176,955
|
23,951,864
|
See Sedar for accompanying
notes
WEX
PHARMACEUTICALS INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
| (Expressed
in Canad ian Dollars) |
Three
Months Ended
December
31 |
Nine
Months Ended
December
31 |
| ________________________ |
2004
____$____ |
2003
____$____ |
2004
____$____ |
2003
____$____ |
| OPERATING
ACTIVITIES |
|
[Restated-
See
note 7] |
|
[Restated-
See
note 7] |
| Loss
for the period |
(4,447,572)
|
(1,950,856)
|
(9,961,781)
|
(4,019,508)
|
| Adjustment
for items not involving cash |
|
|
|
|
| Amortization
|
197,734
|
113,461
|
583,344
|
331,696
|
| Loss
on disposal of equipment |
10,645
|
|
10,793
|
|
| Stock-based
compensation |
243,404
|
404,800
|
2,073,634
|
404,800
|
| Amortization
of deferred revenue |
(79,135)
|
(79,135)
|
(237,405)
|
(237,405)
|
| Deferred
Leasehold inducement |
(17,736)
|
---
|
(17,736)
|
--- |
| Implied
interest expense on convertible debenture |
165,458
|
--- |
258,123
|
--- |
| Unrealized
foreign exchange loss |
(198,326)
|
---
|
(450,640)
|
---
|
| |
(4,125,528)
|
(1,511,730)
|
(7,741,668)
|
(3,520,417)
|
| |
|
|
|
|
| Changes
in non-cash working capital items: |
|
|
|
|
| Accounts
and other receivables |
(93,363)
|
(52,033)
|
(301,106)
|
(9,601)
|
| Inventories
|
12,473
|
31,635
|
(51,312)
|
14,893
|
| Prepaid
expenses and deposits |
297,401
|
(20,608)
|
281,102
|
617,644
|
| Accounts
payable and accrued liabilities |
899,211
|
(182,958)
|
685,928
|
112,951
|
| Exit
cost liability |
27,151
|
|
27,151
|
---
|
| Cash
used in operating activities |
(2,982,655)
|
(1,735,694)
|
(7,099,905)
|
(2,784,530)
|
| |
|
|
|
|
| INVESTING
ACTIVITIES |
|
|
|
|
| Purchase
of short term investments |
(2,661,030)
|
(5,200,000)
|
(9,854,871)
|
(4,500,000)
|
| Patent
expenditures |
(74,293)
|
(140,203)
|
(317,389)
|
(217,888)
|
| Purchase
of property and equipment |
(691,284)
|
(11,950)
|
(1,257,424)
|
(768,017)
|
| Restricted
cash |
(36,322
) |
---
|
173,014
|
---
|
| Deposits
|
545,562
|
---
|
(165,956)
|
---
|
| Cash
used in investing activities |
(2,917,367)
|
(5,352,153)
|
(11,422,626)
|
(5,485,905)
|
|
|
|
|
|
|
| FINANCING
ACTIVITIES |
|
|
|
|
| Proceeds
from issuance of share capital, net of issuance costs |
3,517,142
|
13,924,709
|
7,012,056
|
15,545,984
|
| Leasehold
inducement received |
159,985
|
|
159,985
|
|
| Repay
amounts due to directors & demand loan |
(2,217)
|
(246,208)
|
(94,724)
|
(306,303)
|
| Debenture
issued |
---
|
---
|
6,818,744
|
---
|
| Repayment
of capital lease obligations |
(8,082)
|
---
|
(23,354)
|
---
|
| Cash
provided by financing activities |
3,666,828
|
13,678,501
|
13,872,707
|
15,239,681
|
| |
|
|
|
|
| (Decrease)
increase in cash and cash equivalents |
(2,233,194)
|
6,590,654
|
(4,649,824)
|
6,969,246
|
| Cash
and cash equivalents, beginning of period |
5,885,233
|
1,221,967
|
8,301,863
|
843,375
|
| Cash
and cash equivalents, end of period |
3,652,039
|
| |