3 unchanged sentences
Years ended January 31, 2019 and 2018
−Removed: (Expressed in U.S.
+Added: (Expressed in Canadian dollars)
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
+Added: To the Board of Directors and Stockholders of Pivot Pharmaceuticals Inc.
+Added: Opinion on the Consolidated Financial Statements
+Added: We have audited the accompanying consolidated balance sheet of Pivot Pharmaceuticals Inc.
+Added: (the Company) as of January 31, 2019, and the related consolidated statements of operations and comprehensive loss, stockholders’ equity (deficit), and cash flows for the year ended January 31, 2019, and the related notes (collectively referred to as the consolidated financial statements).
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as of January 31, 2019, and the results of its consolidated operations and its consolidated cash flows for the year ended January 31, 2019, in conformity with accounting principles generally accepted in the United States of America.
+Added: Material Uncertainty Related to Going Concern
+Added: The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.
+Added: As discussed in Note 1 to the consolidated financial statements, the Company has not earned any revenue, has a working capital deficit of $4,844,352 and has an accumulated deficit of $34,963,335 as of January 31, 2019 that raise substantial doubt about its ability to continue as a going concern.
+Added: Management's plans in regard to these matters are also described in Note 1.
+Added: The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
+Added: Basis for Opinion
+Added: These consolidated financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audit in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
+Added: Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
+Added: We believe that our audit provides a reasonable basis for our opinion.
+Added: We have served as the Company’s auditor since 2019.
+Added: Vancouver, British Columbia
+Added: Suite 2200, MNP Tower, 1021 West Hastings Street, Vancouver, British Columbia, V6E 0C3, Phone:
+Added: (604) 685‑8408, 1 (877)688‑8408
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of Pivot Pharmaceuticals Inc.:
Opinion on the Financial Statements
−Removed: We have audited the accompanying consolidated balance sheets of Pivot Pharmaceuticals Inc.
−Removed: (“the Company”) as of January 31, 2018 and 2017, the related consolidated statements of operations and comprehensive income (loss), stockholders’ deficit, and cash flows for each of the years in the two-year period ended January 31, 2018 and the related notes (collectively referred to as the “financial statements”).
−Removed: In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of January 31, 2018 and 2017, and the results of its operations and its cash flows for each of the years in the two-year period ended January 31, 2018, in conformity with accounting principles generally accepted in the United States of America.
−Removed: Explanatory Paragraph Regarding Going Concern
−Removed: The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
−Removed: As discussed in Note 1 to the financial statements, the Company has suffered recurring losses from operations and has a net capital deficiency which raise substantial doubt about its ability to continue as a going concern.
−Removed: Management's plans in regard to these matters are also described in Note 1.
−Removed: The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
+Added: We have audited the accompanying consolidated balance sheet of Pivot Pharmaceuticals Inc.
+Added: (“the Company”) as of January 31, 2018, the related consolidated statements of operations and comprehensive loss, stockholders’ equity (deficit), and cash flows for the year ended January 31, 2018, and the related notes (collectively referred to as the “financial statements”).
+Added: In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of January 31, 2018, and the results of its operations and its cash flows for the year ended January 31, 2018, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s financial statements based on our audits.
+Added: Our responsibility is to express an opinion on the Company’s financial statements based on our audit.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: We conducted our audits in accordance with the standards of the PCAOB.
+Added: We conducted our audit in accordance with the standards of the PCAOB.
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
−Removed: As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
+Added: Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
Such procedures included examining on a test basis, evidence regarding the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audits provide a reasonable basis for our opinion.
+Added: Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audit provides a reasonable basis for our opinion.
/s/ Sadler, Gibb & Associates, LLC
1 unchanged sentence
Salt Lake City, UT
+Added: May 1, 2018, except for Note 17, as to which the date is May 2, 2019
PIVOT PHARMACEUTICALS INC.
Consolidated Balance Sheets
−Removed: (Expressed in U.S.
+Added: (Expressed in Canadian dollars)
Current assets
+Added: Tax receivable
Prepaids and other current assets
Total current assets
−Removed: Security deposit
−Removed: Intangible asset, net (Note 5)
−Removed: Liabilities and Stockholders’ Deficit
+Added: Equipment, net (Note 5)
+Added: Intangible assets, net (Note 6)
+Added: Liabilities and Stockholders’ Equity (Deficit)
Current liabilities
1 unchanged sentence
Due to related parties (Note 13)
−Removed: Convertible debenture, net (Note 6)
−Removed: Derivative liabilities (Note 7)
+Added: Convertible debentures, net (Note 7)
Promissory note (Note 8)
+Added: Acquisition obligation (Note 4(b))
+Added: Deferred revenue
Total liabilities
−Removed: Stockholders’ Deficit
−Removed: Common stock:
−Removed: Unlimited shares authorized, without par value, 82,373,559 and 75,647,114 shares issued and outstanding, respectively (Note 9)
+Added: Stockholders’ Equity (Deficit)
+Added: Common stock Unlimited shares authorized, without par value, 96,899,678 and 82,373,559 shares issued and outstanding, respectively (Note 9)
+Added: Common stock issuable (Note 9(c))
Additional paid-in capital
1 unchanged sentence
Accumulated deficit
−Removed: Total stockholders’ deficit
−Removed: Total liabilities and stockholders’ deficit
−Removed: Nature of operations and continuance of business (Note 1)
+Added: (34,963,335 )
+Added: (25,816,964 )
+Added: Total stockholders’ equity (deficit)
+Added: Total liabilities and stockholders’ equity (deficit)
+Added: Nature of operations and going concern (Note 1)
+Added: Commitment and contingencies (Note 16)
(The accompanying notes are an integral part of these consolidated financial statements)
PIVOT PHARMACEUTICALS INC.
−Removed: Consolidated Statements of Operations and Comprehensive Income (Loss)
−Removed: (Expressed in U.S.
+Added: Consolidated Statements of Operations and Comprehensive Loss
+Added: (Expressed in Canadian dollars)
+Added: Depreciation and amortization
Due diligence costs
+Added: Finders fee expense
Foreign exchange loss
General and administrative
−Removed: Management fees
+Added: Licensing fees
Professional fees
Research and development
+Added: Sales and marketing
+Added: Wages and salaries
+Added: Write-off of inventory
Total expenses
2 unchanged sentences
Amortization of discount on convertible debentures
−Removed: Gain (loss) on change in fair value of derivative liabilities
+Added: Gain on change in fair value of derivative liabilities
Gain on disposal of asset (Note 3)
+Added: Gain on repayment of promissory note
Gain on settlement of debts
Interest expense
−Removed: Total other income (expenses)
+Added: Interest income
+Added: Loss on extinguishment of convertible debentures (Note 7(c))
+Added: Total other (expenses) income
Other comprehensive income (loss)
Foreign currency translation adjustment
−Removed: Net comprehensive loss
+Added: Comprehensive loss
Net loss per share, basic and diluted
−Removed: Weighted average shares outstanding – basic and diluted
+Added: Weighted average number of shares outstanding – basic and diluted
(The accompanying notes are an integral part of these consolidated financial statements)
PIVOT PHARMACEUTICALS INC.
−Removed: Consolidated Statements of Stockholders’ Deficit
−Removed: (Expressed in U.S.
−Removed: Balance – January 31, 2016
−Removed: Common stock issued for services
−Removed: Warrants issued with convertible debenture
−Removed: Stock-based compensation
−Removed: Balance – January 31, 2017
+Added: Consolidated Statements of Stockholders’ Equity (Deficit)
+Added: (Expressed in Canadian dollars)
+Added: Accumulated Other Comprehensive
+Added: Balance – February 1, 2017 (Note 17)
+Added: (25,774,610 )
Common stock issued for services
1 unchanged sentence
Capital contribution by officers in forgiveness of liabilities
−Removed: Common stock issued for conversion of debenture
+Added: Common stock issued for conversion of debentures
Common stock issued for acquisition of license
3 unchanged sentences
Stock-based compensation
+Added: Net comprehensive loss
+Added: Balance – January 31, 2018 (Note 17)
+Added: (25,816,964 )
+Added: Common stock issued for services
+Added: Common stock issued for settlement of convertible debenture (Note 7(c) and Note 10)
+Added: Common stock issued for asset acquisition (Note 4(b))
+Added: Common stock issued for acquisition of asset (Note 4(a))
+Added: Common stock and warrants issued for cash
+Added: Warrants issued for finder’s fee
+Added: Beneficial conversion feature
+Added: Stock-based compensation
+Added: Net comprehensive loss
Balance – January 31, 2019
+Added: (34,963,335 )
(The accompanying notes are an integral part of these consolidated financial statements)
1 unchanged sentence
Consolidated Statements of Cash Flows
−Removed: (Expressed in U.S.
+Added: (Expressed in Canadian dollars)
Operating activities
Adjustments to reconcile net loss to net cash used in operating activities:
−Removed: Amortization of discount on convertible debenture
+Added: Depreciation and amortization
+Added: Amortization of discount on convertible debentures
Common stock issued for services
−Removed: Fair value of stock options vested
+Added: Stock-based compensation
(Gain) loss on change in fair value of derivative liabilities
Gain on disposal of assets
−Removed: Gain on settlement of debts
+Added: Loss (gain) on settlement of debts
Changes in operating assets and liabilities:
2 unchanged sentences
Accounts payable and accrued liabilities
−Removed: Other liabilities
Net cash used in operating activities
+Added: Investing activities
+Added: Cash acquired through acquisition
+Added: Purchase of intangible assets
+Added: Net cash used in investing activities
Financing activities
+Added: Repayment on promissory note
+Added: Proceeds from promissory note
Proceeds from issuance of common stock and warrants
−Removed: Proceeds from debenture
−Removed: Proceeds from issuance of convertible debenture
+Added: Proceeds from debentures
+Added: Proceeds from private placement
Net cash provided by financing activities
1 unchanged sentence
Net change in cash
−Removed: Cash – beginning of period
−Removed: Cash – end of period
−Removed: Supplemental cash flow disclosures (Note 13)
+Added: Cash – beginning of the year
+Added: Cash – end of the year
(The accompanying notes are an integral part of these consolidated financial statements)
1 unchanged sentence
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
−Removed: Nature of Operations and Continuance of Business
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Nature of Operations and Going Concern
Pivot Pharmaceuticals Inc.
6 unchanged sentences
The continued operations of the Company are dependent on its ability to generate future cash flows or obtain additional financing.
−Removed: These factors raise substantial doubt about the Company’s ability to continue as a going concern for a period of one year from the issuance of these financial statements.
−Removed: These consolidated financial statements do not include any adjustments to the recorded assets or liabilities that might be necessary should the Company be unable to continue as a going concern.
+Added: These factors raise substantial doubt about the Company’s ability to continue as a going concern.
+Added: These consolidated financial statements do not include any adjustments to the amounts and classifications of assets or liabilities that might be necessary should the Company be unable to continue as a going concern.
+Added: The Company will continue to seek financing, in the form of equity or debt, to mitigate the substantial doubt over going concern and continue to meet its obligations.
Significant Accounting Policies
−Removed: Basis of Presentation
−Removed: The consolidated financial statements and the related notes of the Company are prepared in accordance with generally accepted accounting principles in the United States and are expressed in U.S.
+Added: (a) Basis of Presentation
+Added: The consolidated financial statements and the related notes of the Company are prepared in accordance with generally accepted accounting principles in the United States and are expressed in Canadian dollars.
The Company’s fiscal year-end is January 31.
−Removed: Use of Estimates
+Added: Please also refer to Note 17.
+Added: (b) Use of Estimates
The preparation of these consolidated financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.
−Removed: The Company regularly evaluates estimates and assumptions related to the useful life and recoverability of long-lived assets, assumptions used to determine the fair values of stock-based compensation and derivative liabilities and deferred income tax asset valuation allowances.
+Added: The Company regularly evaluates estimates and assumptions related to the useful life and recoverability of long-lived assets and assumptions used to determine the fair values of stock-based compensation, warrants and warrants issued with shares units.
+Added: Estimates and assumptions have also been made on the recoverable amount of intangible assets, fair value of debentures for the purpose of evaluating modification versus extinguishments, fair value of convertible debentures and deferred income tax asset.
The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources.
−Removed: The actual results experienced by the Company may differ materially and adversely from the Company’s estimates.
+Added: The actual results may differ materially and adversely from the Company’s estimates.
To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
−Removed: Basis of Consolidation
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Significant Accounting Policies (continued)
+Added: (c) Basis of Consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company.
−Removed: Control is achieved where the Company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.
+Added: Control is achieved where the Company has the power to govern the financial and operating policies of an entity to obtain benefits from its activities.
The consolidating entities include:
+Added: % of ownership
Pivot Pharmaceuticals Inc.
Pivot Green Stream Health Solutions Inc.
+Added: Pivot Naturals, LLC
+Added: Thrudermic, LLC
+Added: (d) Investments in Joint Arrangements
+Added: These consolidated financial statements incorporate the Company’s share of the results of its joint venture, Pivot-Cartagena Joint Venture Inc.
+Added: using the equity method of accounting (Note 15).
+Added: Investments in JV are recognized initially at cost and adjusted thereafter to include the Company’s share of income or loss and comprehensive income on an after-tax basis.
+Added: Dividends or distributions received or receivable from associates and joint ventures are recognized as a reduction in the carrying amount of the investments.
+Added: Investments are reviewed for impairment at each reporting period by comparing recoverable amount to carrying amount when there is an indication of impairment.
+Added: (e) Foreign Currency Translation
+Added: The Company’s reporting currency is the Canadian dollar.
+Added: The functional currency of the parent entity, Pivot Pharmaceuticals Inc., and the wholly-owned subsidiaries, Pivot Green Stream Health Solutions Inc.
+Added: and Thrudermic, LLC, is the Canadian dollar.
+Added: The functional currency of the wholly-owned subsidiary, Pivot Naturals, LLC, is the US dollar.
+Added: Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency at the rates of exchange in place at the balance sheet date.
+Added: Transactions in currencies other than the functional currency during the year are converted into the functional currency at the applicable rates of exchange prevailing when the transactions occurred.
+Added: Transaction gains and losses are recognized in the consolidated statements of operations and comprehensive loss.
+Added: Assets and liabilities of the companies are translated from their respective functional currencies to the reporting currency at the exchange rates at the balance sheet dates, equity accounts are translated at historical exchange rates and revenues and expenses are translated at the average exchange rates in effect during the reporting period.
+Added: The resulting foreign currency translation adjustment are recorded in other comprehensive loss.
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
Significant Accounting Policies (continued)
−Removed: Cash and Cash Equivalents
+Added: (f) Financial Instruments and Fair Value Measures
+Added: ASC 820, Fair Value Measurements, requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
+Added: ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value.
+Added: A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
+Added: ASC 820 prioritizes the inputs into three levels that may be used to measure fair value:
+Added: Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
+Added: Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets;
+Added: quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets);
+Added: or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
+Added: Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
+Added: The Company’s financial instruments consist principally of cash, accounts payable and accrued liabilities, due to related parties, convertible debentures, promissory note and acquisition obligation.
+Added: Pursuant to ASC 820, the fair value of our cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets.
+Added: The recorded values of all other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents.
−Removed: As at January 31, 2018 and 2017, the Company had no cash equivalents.
−Removed: Intangible Asset
−Removed: Intangible assets consists of costs incurred to acquire a license.
+Added: Equipment is recorded at cost less accumulated depreciation and accumulated impairment losses.
+Added: Depreciation is recorded using the straight-line method to depreciate the cost of equipment over its estimated useful life of six years.
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Significant Accounting Policies (continued)
+Added: In accordance with ASC 360, “Property, Plant and Equipment”, the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable.
+Added: Circumstances which could trigger a review include, but are not limited to:
+Added: significant decreases in the market price of the asset;
+Added: significant adverse changes in the business climate or legal factors;
+Added: accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset;
+Added: current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset;
+Added: and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life.
+Added: Recoverability is assessed based on the carrying amount of the asset and its fair value, which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset.
+Added: In certain instances, specific appraisal may be used to determine recoverability amount.
+Added: An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value.
+Added: (i) Intangible Assets
+Added: Intangible assets consists of costs incurred to acquire license, patents and unpatented technology.
Intangible assets are considered finite live assets and recorded at cost less accumulated amortization and accumulated impairment.
Subsequent expenditures are capitalized only when they increase the future economic benefits embodied in the asset.
−Removed: Amortization is recorded using the straight-line method and is intended to amortize the license over its estimated useful life of four years.
−Removed: Stock-Based Compensation
−Removed: The Company records stock-based compensation in accordance with ASC 718, Compensation – Stock-Based Compensation, using the fair value method.
+Added: Amortization is recorded using the straight-line method and is intended to amortize the intangible assets over their estimated useful lives:
+Added: Unpatented technology
+Added: (j) Impairment of Intangible Assets
+Added: When facts and circumstances indicate that the carrying value of definite-lived intangible assets may not be recoverable, management assesses the recoverability of the carrying value by preparing estimates of sales and the resulting profit and cash flows expected to result from the use of the asset or asset group and its eventual disposition.
+Added: If the sum of the expected future cash flows (undiscounted and without interest charges) is less than the carrying amount, we recognize an impairment loss.
+Added: The impairment loss recognized is the amount by which the carrying amount of the asset or asset group exceeds the fair value.
+Added: We use a variety of valuation methodologies to determine the fair value of these assets, including discounted cash flow models.
+Added: (k) Contingencies
+Added: An estimated loss from a loss contingency is recognized if the available information indicates that it is probable that an asset has been impaired or a liability has been incurred at the reporting date and the amount of the loss can be reasonably estimated.
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Significant Accounting Policies (continued)
+Added: (l) Share Capital
+Added: Financial instruments issued by the Company are classified as equity to the extent that they do not meet the definition of a financial liability.
+Added: The Company’s shares of common stock are classified as equity instruments.
+Added: Incremental costs directly attributed to the issuance of new common stock or units are shown in share capital as a reduction, net of tax, of the proceeds received on issuance.
+Added: (m) Stock-based Compensation
+Added: The Company records stock-based compensation in accordance with ASC 718, Compensation – Stock-Based Compensation to determine the fair value of share options and account for stock-based compensation expenses using an estimated forfeiture rate at the time of grant and revising the rate, if necessary, in subsequent periods if actual forfeitures differ from initial estimates.
+Added: Stock-based compensation expenses are recorded net of estimated forfeitures such that expenses are recorded only for those share-based awards that are expected to vest.
All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
−Removed: Derivative Financial Instruments
−Removed: Derivative financial instruments that are not classified as equity and are not used in hedging relationships are measured at fair value.
−Removed: Subsequent changes to fair value are recorded in the statement of operations and comprehensive income.
−Removed: Loss Per Share
+Added: (n) Comprehensive Income or Loss
+Added: ASC 220, Comprehensive Income , establishes standards for the reporting and display of comprehensive loss and its components in the consolidated financial statements.
+Added: For the years ended January 31, 2019 and 2018, the Company’s comprehensive income included foreign currency translation adjustments.
+Added: (o) Loss Per Share
The Company computes net loss per share in accordance with ASC 260, Earnings Per Share.
−Removed: ASC 260 requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the consolidated statement of operations.
+Added: ASC 260 requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the consolidated statement of operations and comprehensive loss.
Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period.
3 unchanged sentences
As at January 31, 2019, the Company has excluded 3,249,700 (2018 – 6,153,764) potential dilutive shares.
−Removed: Comprehensive Income (Loss)
−Removed: ASC 220, Comprehensive Income , establishes standards for the reporting and display of comprehensive loss and its components in the consolidated financial statements.
−Removed: As at January 31, 2018 and 2017, the Company’s comprehensive income included foreign currency translation adjustments.
−Removed: Research and Development Costs
−Removed: Research costs are expensed in the period that they are incurred.
+Added: For the years ended January 31, 2019 and January 31, 2018, diluted loss per share is equivalent to basic loss per share because the potential exercise of the equity-based financial instruments was anti-dilutive.
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
Significant Accounting Policies (continued)
+Added: (p) Research and Development Costs
+Added: Research costs are expensed in the period that they are incurred.
+Added: Development costs are capitalized, to the extent they increase the future economic benefit embodied in the specific asset, to intangible assets.
+Added: (q) Income Taxes
The Company accounts for income taxes using the asset and liability method in accordance with ASC 740, “Income Taxes”.
2 unchanged sentences
The Company records a valuation allowance to reduce deferred tax assets to the amount that is believed more likely than not to be realized.
−Removed: As of January 31, 2018 and 2017, the Company did not have any amounts recorded pertaining to uncertain tax positions.
+Added: As of January 31, 2019 and 2018, the Company did not have any amounts recorded pertaining to deferred tax assets or uncertain tax positions.
The Company files federal and provincial income tax returns in Canada.
1 unchanged sentence
During the years ended January 31, 2019 and 2018, there were no charges for interest or penalties.
−Removed: Financial Instruments and Fair Value Measures
−Removed: ASC 820, Fair Value Measurements, requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
−Removed: ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value.
−Removed: A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
−Removed: ASC 820 prioritizes the inputs into three levels that may be used to measure fair value:
−Removed: Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
−Removed: Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets;
−Removed: quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets);
−Removed: or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
−Removed: Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
−Removed: The Company’s financial instruments consist principally of cash, accounts payable, and accrued liabilities, due to related parties and promissory note.
−Removed: Pursuant to ASC 820, the fair value of our cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets, and the fair value of derivative liabilities is determined based on “Level 3” inputs.
−Removed: The recorded values of all other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
+Added: (r) Related Party Transactions
+Added: Parties are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions or is a member of key management personnel.
+Added: Parties are also considered to be related if they are subject to common control.
+Added: Related parties may be individuals or corporate entities.
+Added: A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties.
+Added: (s) Recent Adopted Accounting Pronouncements
+Added: In May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718):
+Added: Scope of Modification Accounting.
+Added: This update provided clarity and reduced both diversity in practice and cost and complexity when applying the guidance in Topic 718, Compensation – Stock Compensation, to a change to the terms or conditions of a share-based payment award.
+Added: The Company adopted the methodologies prescribed by this ASU effective February 1, 2018 and there was no material impact on the Company’s consolidated financial statements.
+Added: In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230):
+Added: Classification of Certain Cash Receipts and Cash Payments.
+Added: The new guidance reduced diversity in practice in how certain transactions are classified in the statement of cash flows.
+Added: The Company adopted the methodologies prescribed by this ASU effective February 1, 2018 and there was no material impact on the Company’s consolidated financial statements.
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
Significant Accounting Policies (continued)
−Removed: Foreign Currency Translation
−Removed: The functional currency of the parent entity, Pivot Pharmaceuticals Inc., and the wholly-owned subsidiary, Pivot Green Stream Health Solutions Inc., is the Canadian dollar.
−Removed: The Company’s presentation currency is the US dollar.
−Removed: Monetary assets and liabilities are translated using the exchange rate prevailing at the consolidated balance sheet date.
−Removed: Non-monetary assets and liabilities denominated in foreign currencies are translated at rates of exchange in effect at the date of the transaction.
−Removed: Expenses are translated at average rates for the period.
−Removed: Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income.
−Removed: Results of operations are translated into the Company’s presentation currency, US dollars, at an appropriate average rate of exchange during the year.
−Removed: Net assets and liabilities are translated to US dollars for presentation purposes at rates of exchange in effect at the end of the period.
−Removed: Gains or losses arising on translation are recognized in other comprehensive income (loss) as foreign currency translation adjustments.
−Removed: Reclassifications
−Removed: We have made reclassifications to certain numbers reported in the prior year to conform to the presentation of the current year.
−Removed: Recent Accounting Pronouncements
−Removed: The Company has implemented all new accounting pronouncements that are in effect and that may impact its consolidated financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its consolidated financial position or results of operations.
+Added: In January 2016, the FASB issued ASU 2016-01, Financial Instruments - Overall (Subtopic 825-10):
+Added: Recognition and Measurement of Financial Assets and Financial Liabilities.
+Added: The amendments to the guidance enhance the reporting model for financial instruments, which includes amendments to address aspects of recognition, measurement, presentation, and disclosure.
+Added: The Company adopted the methodologies prescribed by this ASU effective February 1, 2018 and there was no material impact on the Company’s consolidated financial statements.
+Added: In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805):
+Added: Clarifying the Definition of a Business.
+Added: The amendments clarified the definition of a business.
+Added: The amendments affect all companies that must determine whether they have acquired or sold a business.
+Added: The Company adopted the methodologies prescribed by this ASU effective February 1, 2018 and there was no material impact on the Company’s consolidated financial statements.
+Added: (t) Recently Issued Accounting Pronouncements Not Yet Adopted
+Added: In July 2017, the FASB issued ASU 2017-11”Earnings Per Share (Topic 260);
+Added: Distinguishing Liabilities from Equity (Topic 480);
+Added: Derivatives and Hedging (Topic 815):
+Added: (Part I) Accounting for Certain Financial Instruments with Down Round Features;
+Added: (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception” (“ASU 2017-11”).
+Added: ASU 2017-11 allows companies to exclude a down round feature when determining whether a financial instrument (or embedded conversion feature) is considered indexed to the entity’s own stock.
+Added: As a result, financial instruments (or embedded conversion features) with down round features may no longer be required to be accounted for as derivative liabilities.
+Added: A company will recognize the value of a down round feature only when it is triggered, and the strike price has been adjusted downward.
+Added: For equity-classified freestanding financial instruments, an entity will treat the value of the effect of the down round as a dividend and a reduction of income available to Common Stock holders in computing basic earnings per share.
+Added: For convertible instruments with embedded conversion features containing down round provisions, entities will recognize the value of the down round as a beneficial conversion discount to be amortized to earnings.
+Added: ASU 2017-11 is effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years.
+Added: Early adoption is permitted.
+Added: The Company does not expect the adoption of the policy to have a significant impact on the consolidated financial statements, if any.
+Added: In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820):
+Added: Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement.
+Added: For all entities, amendments are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019.
+Added: The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption.
+Added: All other amendments should be applied retrospectively to all periods presented upon their effective date.
+Added: Early adoption is permitted.
+Added: An entity is permitted to early adopt any removed or modified disclosures upon issuance of ASU No.
+Added: 2018-13 and delay adoption of the additional disclosures until their effective date.
+Added: The Company is currently evaluating the potential impact this guidance will have on the consolidated financial statements, if any.
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Significant Accounting Policies (continued)
+Added: In June 2018, the FASB issued ASU 2018-07, Compensation-Stock Compensation (Topic 718):
+Added: Improvements to Nonemployee Share-Based Payment Accounting.
+Added: These amendments expand the scope of Topic 718, Compensation—Stock Compensation (which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or services.
+Added: Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
+Added: The ASU supersedes Subtopic 505-50, Equity—Equity-Based Payments to Non-Employees.
+Added: This standard is effective for fiscal years beginning after December 15, 2018, including interim periods within that fiscal year.
+Added: Early adoption is permitted, but no earlier than a company’s adoption date of Topic 606, Revenue from Contracts with Customers.
+Added: The Company does not expect the adoption of the policy to have significant impact on the consolidated financial statements, if any.
+Added: In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No.
+Added: 2016-02 (Topic 842) “Leases.” Topic 842 supersedes the lease requirements in Accounting Standards Codification (ASC) Topic 840, “Leases.” Under Topic 842, lessees are required to recognize assets and liabilities on the balance sheet for most leases and provide enhanced disclosures.
+Added: Leases will continue to be classified as either finance or operating.
+Added: The Company plans to adopt Topic 842 effective February 1, 2019 using a modified retrospective method and will not restate comparative periods.
+Added: As permitted under the transition guidance, the Company will carry forward the assessment of whether contracts contain or are leases, classification of our leases and remaining lease terms.
+Added: Based on the Company’s lease agreements as of January 31, 2019, approximately $1.1 million of lease assets and liabilities will be recognized on the balance sheets upon adoption.
+Added: In July 2018, the FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases.
+Added: For entities that early adopted Topic 842, the amendments are effective upon issuance of ASU 2018-10, and the transition requirements are the same as those in Topic 842.
+Added: For entities that have not adopted Topic 842, the effective date and transition requirements will be the same as the effective for use for fiscal years beginning after December 15, 2018.
+Added: The Company does not expect the adoption of the policy to have significant impact on the consolidated financial statements, if any.
Disposal of Asset
−Removed: On September 11, 2017, the Company completed an exchange agreement whereby the Company exchanged with its past Chief Executive Officer 100% of its shares of common stock of its wholly-owned subsidiary, IndUS Pharmaceuticals, Inc.
−Removed: (“IndUS”), for 3,800,000 shares of common stock of the Company (Note 9(b)).
−Removed: Pursuant to the exchange agreement, the Company has provided its former Chief Executive Officer a promissory note (Note 8(a)) in the amount of $200,000 in discharge of all obligations with respect to Dr.
−Removed: Chaturvedi’s accrued salary totaling $267,267 through September 11, 2017 for which a gain of $102,259 has been included in gain on settlement of debts in the statement of operations.
+Added: On September 11, 2017, the Company completed an exchange agreement whereby the Company exchanged with its former Chief Executive Officer 100% of its shares of common stock of its wholly-owned subsidiary, IndUS Pharmaceuticals, Inc.
+Added: (“IndUS”), for 3,800,000 shares of common stock of the Company (Note 9(g)).
+Added: Pursuant to the exchange agreement, the Company has provided its former Chief Executive Officer a promissory note (Note 8(a)) in the amount of $247,305 (US$200,000) in discharge of all obligations with respect to former Chief Executive Officer’s accrued salary totaling $324,141 through September 11, 2017 for which a gain of $124,020 has been included in gain on settlement of debts in the consolidated statements of operations and comprehensive loss during the year ended January 31, 2018.
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Disposal of Asset (continued)
The disposal of IndUS resulted in a gain as follows:
1 unchanged sentence
Net liabilities exchanged
+Added: Foreign exchange gain
Gain on disposal of asset
The disposal of IndUS did not meet the definition of discontinued operations as it did not represent a strategic shift that has a major effect on the Company’s operations and financial results.
+Added: Asset Acquisitions
+Added: (a) Thrudermic Transdermal Nanotechnology
+Added: On March 2, 2018, the Company entered into an exchange agreement with Thrudermic, LLC (“Thrudermic”) and the members of Thrudermic whereby the Company paid US$1.00 for the issued and outstanding units of Thrudermic and issued 500,000 shares of common stock (Note 9(b)) to the members of Thrudermic for their intellectual property portfolio, including unpatented technology, goodwill and know-how in connection with the Thrudermic Transdermal Nanotechnology.
+Added: The Company evaluated this acquisition in accordance with ASC 805, Business Combinations to discern whether the assets and operations of Thrudermic met the definition of a business.
+Added: The Company concluded there were not a sufficient number of key processes obtained to develop the inputs into outputs, nor could such processes be easily obtained by the Company.
+Added: Accordingly, the Company accounted for this transaction as an asset acquisition at cost of $830,000 (Note 6).
+Added: (b) Ready-to-Infuse Cannabis Patents (“RTIC Patents”)
+Added: On February 28, 2018, the Company completed the acquisition of Pivot Naturals, LLC (previously ERS Holdings, LLC) (“Pivot Naturals”) pursuant to an exchange agreement dated as of February 10, 2018.
+Added: As consideration for the purchase, the Company paid $430,420 (US$333,333) in cash on closing, issued 5,000,000 shares of common stock (Note 9(a)) and will pay an additional $430,420 (US$333,333) six (6) and twelve (12) months after closing.
+Added: Financial consideration include royalties on future annual net sales.
+Added: On September 28, 2018, a payment of $429,370 (US$326,666), representing a portion of the payment due six (6) months after closing, was made.
+Added: The remainder of the payment due six (6) months after closing of $8,763 (US$6,667) was withheld due to infringement of the Company’s patent by the recipient, and will be paid together with the final payment.
+Added: The acquisition obligation outstanding as at January 31, 2019 is $432,923 (US$340,000).
+Added: Subsequent to January 31, 2019, the Company extended the payment date for the payment due twelve (12) months after closing from February 28, 2019 to May 31, 2019.
+Added: The Company evaluated this acquisition in accordance with ASC 805, Business Combinations (10-55-4) to discern whether the assets and operations of Pivot Naturals met the definition of a business.
+Added: The Company concluded there were not a sufficient number of key processes obtained to develop the inputs into outputs, nor could such processes be easily obtained by the Company.
+Added: Accordingly, the Company accounted for this transaction as an asset acquisition.
+Added: The consideration transferred, assets acquired and liabilities assumed recognized is as follows:
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
−Removed: Asset Acquisitions
−Removed: BiPhasix License
−Removed: On September 12, 2017, the Company entered into a licensing agreement with Altum Pharmaceuticals Inc.
−Removed: (“Altum”), a party related by way of common director and officers, whereby the Company acquired worldwide rights to the BiPhasix™ transdermal drug delivery technology for the development and commercialization of Cannabinoids, Cannabidiol and Tetrahydrocannabinol products.
−Removed: Consideration included:
−Removed: Issuance of 2,500,000 shares of common stock on September 12, 2017 valued at $247,556 (Notes 5 and 9(c));
−Removed: Issuance of 2,500,000 shares of common stock of Pivot upon Health Canada Natural Product Number approval (not yet issued as of the date of this report);
−Removed: Royalties on annual gross sales;
−Removed: For pharmaceutical products, milestone payments payable upon first Investigative New Drug Approval, upon positive outcome of Phase II trial in first indication, and upon New Drug Application approval.
−Removed: As of January 31, 2018 and the date of this report, no milestones have been achieved.
−Removed: SolMic Solubilization License
−Removed: On September 23, 2017, the Company entered into a collaboration and license agreement with SolMic GmbH (“Solmic”) whereby the Company will acquire worldwide rights to Solmic’s Solubilization Technology for the development and commercialization of cannabinoid-containing natural extracts.
−Removed: Milestones include payments upon the following developments:
−Removed: 1) Regulatory approval of a natural health product;
−Removed: 2) First approval of an investigative new drug application for a pharmaceutical product;
−Removed: 3) Positive outcome of a Phase II clinical trial of a pharmaceutical product in the first indication;
−Removed: and 4) Approval of a New Drug Application for a pharmaceutical product by the US Food and Drug Administration.
−Removed: Other consideration include a sales milestone upon aggregate net sales of $5,000,000 and royalties on aggregate net sales, which have not been achieved as at January 31, 2018 and as of the date of this report.
−Removed: Intangible Asset
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Asset Acquisitions (continued)
+Added: Consideration paid:
+Added: Cash to be paid
+Added: Common stock issued
+Added: Transaction costs
+Added: Total purchase price
+Added: Net assets acquired:
+Added: Ready-to-infuse cannabis (“RTIC”) patents
+Added: Accounts payable and accrued liabilities
+Added: Net value of business purchased
+Added: The RTIC patents acquired are amortized over an estimated useful life of ten (10) years (Note 2(i)).
+Added: Balance, February 1, 2017 and January 31, 2018
+Added: Exchange agreement (Note 4(b))
+Added: Effect of foreign exchange rate changes
Balance, January 31, 2019
−Removed: License agreement (Note 4(a))
+Added: Accumulated Depreciation
+Added: Balance, February 1, 2017 and January 31, 2018
Effect of foreign exchange rate changes
Balance, January 31, 2019
+Added: Net book value, January 31, 2019
+Added: Net book value, January 31, 2018
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Intangible Assets
+Added: Non-Patented Technology
+Added: Balance, February 1, 2017
+Added: Licensing agreement (Note 6(a))
+Added: Balance, January 31, 2018
+Added: Exchange agreements (Note 4)
+Added: Effect of foreign exchange rate changes
+Added: Balance, January 31, 2019
Accumulated Amortization
+Added: Balance, February 1, 2017
Balance, January 31, 2018
+Added: Effect of foreign exchange rate changes
Balance, January 31, 2019
1 unchanged sentence
Net book value, January 31, 2018
−Removed: Weighted average life remaining on intangible asset is 3.6 years.
−Removed: Future amortization for the next four years is:
+Added: Weighted average life remaining on intangible assets is 8.9 years.
+Added: Future amortization for the next five years is:
+Added: (a) BiPhasix License
+Added: On September 12, 2017, the Company entered into a licensing agreement with Altum Pharmaceuticals Inc.
+Added: (“Altum”), a party related by way of common officer, whereby the Company acquired worldwide rights to the BiPhasix™ transdermal drug delivery technology for the development and commercialization of Cannabinoids, Cannabidiol and Tetrahydrocannabinol products.
+Added: Consideration included:
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
−Removed: Intangible Asset (continued)
−Removed: Convertible Debenture
−Removed: On September 30, 2016, the Company issued a convertible debenture with a non-related party for $500,000 Canadian Dollars ($380,411 US Dollars at September 30, 2016) (“Initial Advance”).
−Removed: The debenture is secured under a General Security Agreement, bears interest at 8% per annum and matures on the earlier of:
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Intangible Assets (continued)
+Added: 1) Issuance of 2,500,000 shares of common stock on September 12, 2017 valued at $319,174, which was recorded as an intangible asset with a corresponding credit to common stock (Note 9(h));
+Added: 2) Issuance of 2,500,000 shares of common stock of Pivot upon Health Canada Natural Product Number approval (not yet issued as of the date of this report);
+Added: 3) Royalties on annual gross sales;
+Added: 4) For pharmaceutical products, milestone payments payable upon first Investigative New Drug Approval, upon positive outcome of Phase II trial in first indication, and upon New Drug Application approval.
+Added: As of January 31, 2019 and the date of this report, no milestones have been achieved.
+Added: (b) Solumer Oral Drug Delivery Technology
+Added: On August 7, 2018, the Company entered into a licensing agreement with Formulex Pharma Innovations (formerly Solubest Ltd.) (“Formulex”) whereby the Company will acquire worldwide rights for the use, development and commercialization of Formulex’s Solumer Oral Drug Technology solely for the improved bio-availability, delivery and commercialization of Cannabinoid and Tetrahydrocannabinol-based products for human and animal use.
+Added: Financial considerations include:
+Added: 1) Monthly license fee until commercialization date (US$20,000);
+Added: 2) Monthly development fee (US$10,000);
+Added: 3) Milestone payments upon commercialization (US$150,000) and upon net sales of US$5,000,000 (US$250,000).
+Added: Other consideration includes royalties on aggregate net sales.
+Added: Convertible Debentures
+Added: March 2, 2018 Convertible Debentures (Note 7(b))
+Added: (a) On September 30, 2016, the Company issued a convertible debentures with a non-related party for $500,000.
+Added: The debentures is secured under a General Security Agreement bears interest at 8% per annum and matures on the earlier of:
· The date the lender demands repayment of principal and interest following an event of default,
2 unchanged sentences
· March 30, 2017.
−Removed: The Company may request one or more additional advances of up to an aggregate amount of $1,000,000 Canadian Dollars (“Additional Advances”) provided that the aggregate amount under the convertible debenture does not exceed $1,500,000 Canadian Dollars.
−Removed: The note, including the Initial Advance and any Additional Advances, is convertible into common shares at a conversion price equal to the average closing market price of the Company’s common stock during the five day period leading up to the conversion date.
−Removed: The Company recorded the conversion feature of the convertible debenture as a derivative liability at an estimated fair value of $134,892 with a corresponding discount to the convertible debenture (Note 7).
−Removed: Pursuant to the convertible loan agreement, the Company issued 434,622 share purchase warrants to which the lender may acquire an interest in the Company equal to 12% of the maximum principal amount outstanding at any time at a price of $0.10 per share, which equates to the ten day average trading price of the Company’s common stock determined as at September 30, 2016.
−Removed: The Company calculated the 434,622 share purchase warrants based on the maximum outstanding principal balance on the convertible loan as of September 30, 2016.
−Removed: The Company recorded the share purchase warrant at an estimated fair value of $20,154 with a corresponding discount to the convertible debenture (Note 11).
−Removed: On September 18, 2017, the lender converted the outstanding principal and accrued interest of the convertible debenture into 4,623,825 shares of common stock (Note 9(d)) of the Company at a conversion price of $0.10.
−Removed: A loss on conversion of debenture of $21,236 was recorded within gain on settlement of debts in the consolidated statements of operations and comprehensive income.
−Removed: As of January 31, 2018, the carrying value of the convertible debenture is $nil (January 31, 2017 - $275,011) which is net of debt discounts related to conversion feature, financing costs and warrants of $nil, $nil and $nil, respectively (January 31, 2017 - $94,709, $6,126 and $6,477, respectively).
−Removed: As of January 31, 2018, interest accrued on the convertible debenture is $nil (January 31, 2017 - $10,307) and the fair value of the conversion option derivative liability is $nil (January 31, 2017 - $312,541).
+Added: On September 18, 2017, the lender converted the outstanding principal and accrued interest of the convertible debentures into 4,623,825 shares of common stock (Note 9(i)) of the Company at a conversion price of US$0.10.
+Added: A loss on conversion of debentures of $25,988 was recorded within gain on settlement of debts in the consolidated statements of operations and comprehensive loss during the year ended January 31, 2018.
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
−Removed: Derivative Liability
−Removed: Derivative liability consists of convertible debenture with variable conversion price (Note 6).
−Removed: On September 18, 2017, the convertible debenture was converted into shares of common stock (Note 6).
−Removed: The fair value of derivative liability as at January 31, 2018 and January 31, 2017 is as follows:
−Removed: September 2016 convertible debenture
−Removed: The fair value of derivative financial liability was determined using the binomial option pricing model, using the following assumptions:
−Removed: Interest Rate
−Removed: Dividend Yield
−Removed: Expected Life
−Removed: As at issuance date:
−Removed: September 2016 convertible debenture
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Convertible Debentures (continued)
+Added: (b) On March 2, 2018, the Company issued convertible debentures with two non-related parties totaling $5,000,000.
+Added: The debentures are secured under a General Security Agreement, bear interest at 10% per annum payable quarterly and mature on March 2, 2019.
+Added: The notes are convertible into common shares at a conversion price equal to $1.74 per common share.
+Added: The Company issued 172,413 share purchase warrants (Note 10) with an exercise price of $1.74 and three year expiry as finder’s fee for the convertible debentures.
+Added: The effective interest rate has been determined as 24% per annum after deducting all the loan discounts.
+Added: (c) On October 22, 2018, $1,500,000 of the convertible debentures were settled through the issuance of 3,750,000 units of the Company with each unit consisting of one common stock and one share purchase warrant with an exercise price of $0.60 and three year expiry (Note 9(e)).
+Added: The shares issued were valued at $0.43 per share and warrants issued were valued at $0.26 per warrant for total value of $2,600,856.
+Added: The fair value of warrants were calculated using volatility of 110%, interest-free rate of 2.30%, nil expected dividend yield and expected life of 3 years.
+Added: The Company considered the settlement to be an extinguishment of the $1,500,000 of the convertible debentures and recorded a loss on extinguishment of $1,221,603.
+Added: On October 22, 2018, the Company modified the conversion price on the remainder of the convertible debentures, totaling $3,500,000, to $0.42 per common share.
+Added: The Company considered the modification to be an extinguishment of the $3,500,000 of the convertible debentures and recorded a loss on extinguishment of $156,607.
+Added: The effective interest rate for the remaining terms of the convertible debentures has been determined as 21% per annum after deducting all the loan discounts.
+Added: During the year ended January 31, 2019, the total contractual interest cost related to this convertible loan was $470,948 and total interest costs related to the amortization of the loan discount was $510,758.
+Added: As of January 31, 2019, the carrying value of the convertible debentures is $3,497,599 (2018 - $nil) and interest accrued on the convertible debentures is $30,194 (2018 - $nil).
+Added: Please also refer to Note 18(b).
Promissory Note
Principal (Note 8(a))
−Removed: Promissory Note – Former Chief Executive Officer (Note 3)
−Removed: Promissory note bears interest at 8% per annum.
+Added: (a) Promissory Note – Former Chief Executive Officer (Note 3)
+Added: The promissory note bears interest at 8% per annum.
Principal and accrued interest are due on the earlier of:
−Removed: 1) 30 days after the completion of a financing of at least $2,000,000 and (ii) September 10, 2027, provided that if repayment occurs prior to the second anniversary date, all interest will be waived.
−Removed: On February 28, 2018, the Company issued senior secured convertible debentures for gross proceeds of $5,000,000 Canadian dollars (Note 15).
+Added: 1) 30 days after the completion of a financing of at least US$2,000,000 and (ii) September 10, 2027, provided that if repayment occurs prior to the second anniversary date, all interest will be waived.
+Added: On February 28, 2018, the Company issued senior secured convertible debentures for gross proceeds of $5,000,000 (Note 7(b)).
Accordingly, accrued interest being waived, principal was due and repaid on March 30, 2018.
−Removed: In accordance with ASC 470-10-45-2, the Company has classified the note payable as a current liability.
−Removed: Promissory Note – Third Party
−Removed: On September 27, 2017, the Company issued a promissory note in the amount of $400,000, bearing interest at 12% per annum and maturing on December 31, 2018, which no proceeds have been received by the Company as at January 31, 2018.
−Removed: As part of the promissory note, 100,000 shares of our common stock were issued (Note 9(d)).
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Promissory Note (continued)
+Added: (b) Promissory Note – Third Party
+Added: On September 27, 2017, the Company issued a promissory note in the amount of US$400,000, bearing interest at 12% per annum and maturing on December 31, 2018, which no proceeds had been drawn.
+Added: As part of the promissory note, 100,000 shares of common stock were issued (Note 9(j)).
+Added: (c) Promissory Note – Altum Pharmaceuticals Inc.
+Added: On February 16, 2018, the Company issued a promissory note of up to $520,000, bearing interest at 10% per annum to Altum and maturing on May 15, 2018.
+Added: On February 19 and March 1, 2018, $250,000 and $252,464 were advanced to the Company.
+Added: On March 2, 2018, the Company repaid the principal amount and accrued interest on the promissory note totaling $503,285.
During the year ended January 31, 2019:
−Removed: On July 19, 2017, 200,000 shares of common stock were issued for services rendered.
−Removed: On September 11, 2017, 3,800,000 shares of common stock were acquired and cancelled pursuant to the share exchange agreement (Note 3).
−Removed: On September 12, 2017, 2,500,000 shares of common stock were issued pursuant to the Altum licensing agreement (Note 4(a)).
−Removed: On September 18, 2017, 4,623,825 shares of common stock were issued upon conversion of convertible debenture (Note 6).
−Removed: On October 26, 2017, 100,000 shares of common stock were issued pursuant to a promissory note issued (Note 8(b)).
−Removed: In October 2017, the Company received proceeds totaling $223,000 pursuant to private placements for the issuance of 2,230,000 shares of common stock at a price of $0.10 per share.
−Removed: 330,000 shares of common stock were issued on October 30 and 1,900,000 shares of common stock were issued on November 2, 2017.
−Removed: On November 2, 2017, 200,000 shares of common stock related to share issue costs on this private placement were issued.
−Removed: On October 31, 2017, the Company settled $35,153 of accounts payable through the issuance of 92,384 shares of common stock (Note 12(d)), which were issued on November 2, 2017.
−Removed: On November 7, 2017, 50,000 shares of common stock were issued for services rendered.
−Removed: Effective December 15, 2017, the Company closed a private placement for an aggregate of 505,000 units, consisting of one common share and one half of one share purchase warrant, at price of $0.20 per unit for gross proceeds of $101,000.
−Removed: On November 21, 2017, 380,000 shares of common stock and 190,000 share purchase warrants were issued.
−Removed: On December 18, 2017, 125,000 shares of common stock and 62,500 share purchase warrants were issued.
−Removed: Finder’s fee consisted of a cash payment of $5,050 and issuance of 25,250 units, consisting of one common share and one half of one share purchase warrant.
−Removed: On December 18, 2017, 25,250 shares of common stock and 12,625 share purchase warrants related to the finder’s fee were issued.
+Added: (a) On February 28, 2018, 5,000,000 shares of common stock, with fair value of $6,650,000, were issued pursuant to the exchange agreement with Pivot Naturals (Note 4(b)).
+Added: (b) On March 2, 2018, 500,000 shares of common stock, with fair value of $830,000, were issued pursuant to the exchange agreement with Thrudermic and the members of Thrudermic (Note 4(a)).
+Added: (c) During the year ended January 31, 2019, the Company issued 920,178 shares of common stock, with fair value totaling $508,938, to third parties for services rendered.
+Added: 35,714 shares of common stock, with fair value of $10,000, remain to be issued as at January 31, 2019 and were issued on March 23, 2019 (Note 18(c)).
+Added: (d) During the year ended January 31, 2019, the Company issued 277,691 shares of common stock, with fair value totaling $154,497, as compensation pursuant to employment agreements entered into as part of the acquisitions of the Thrudermic (Note 4(a)) and Pivot Naturals (Note 4(b)).
+Added: (e) On October 22, 2018, 3,750,000 units of the Company, with each unit consisting of one common stock and one share purchase warrant with an exercise price of $0.60 and three year expiry, were issued pursuant to settlement of $1,500,000 of convertible debentures (Note 7(b)).
+Added: (f) In October and November, 2018, 4,078,250 units of the Company, with each unit consisting of one common stock and one share purchase warrant with an exercise price of $0.60 and three year expiry, were issued for subscription proceeds of $1,631,300.
+Added: Pursuant to the private placement, the Company paid finders’ fee of $88,104 in cash and issued 220,260 share purchase warrants with an exercise price of $0.60 and three year expiry.
+Added: Other share issue costs totaled $6,591.
During the year ended January 31, 2018:
−Removed: On February 10, 2016, the Company issued 100,000 shares of common stock to service providers for services provided valued at $68,000.
−Removed: The value of the common stock was based on the market price of the stock on the date of issuance.
−Removed: On February 29, 2016, March 31, 2016, May 2, 2016, May 31, 2016, June 28, 2016, August 2, 2016 and August 30, 2016, the Company issued 25,000 shares of common stock on each of these dates to the Company’s CEO as monthly compensation valued at $15,000, $13,750, $7,500, $6,000, $4,875, $3,757 and $3,250, respectively.
−Removed: The value of the common stock was based on the market price of the stock on the date of issuance.
−Removed: In June 2016, 600,000 shares of common stock were issued to service providers and valued at $144,500 based on the market price of the stock on the dates of issuances.
−Removed: On July 31, 2016 and January 31, 2017, 25,000 shares of common stock, valued at $3,750 and $2,708, respectively, previously held in escrow were released to a member of the Company’s Scientific Advisory Board (“SAB member”).
−Removed: The value of the common stock was based on the market price of the stock on the date of issuance.
+Added: (g) On September 11, 2017, 3,800,000 shares of common stock were acquired and cancelled pursuant to the share exchange agreement (Note 3).
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Common Stock (continued)
+Added: (h) On September 12, 2017, 2,500,000 shares of common stock were issued pursuant to the Altum licensing agreement (Note 6(a)).
+Added: (i) On September 18, 2017, 4,623,825 shares of common stock were issued upon conversion of a convertible debentures (Note 7(a)).
+Added: (j) On October 26, 2017, 100,000 shares of common stock with a fair value of $62,872 were issued pursuant to a promissory note issued (Note 8(b)).
+Added: During the year ended January 31, 2018, the Company issued 250,000 shares of common stock, with fair value totaling $64,303, to third parties for services rendered.
+Added: (k) In October 2017, the Company received proceeds totaling $280,734 pursuant to private placements for the issuance of 2,230,000 shares of common stock at a price of US$0.10 per share.
+Added: The Company issued 200,000 shares of common stock related to share issue costs on this private placement.
+Added: (l) On October 31, 2017, the Company settled $45,322 of accounts payable through the issuance of 92,384 shares of common stock (Note 13(j)).
+Added: (m) Effective December 15, 2017, the Company closed a private placement for an aggregate of 505,000 units, consisting of one common share and one half of one share purchase warrant, at price of US$0.20 per unit for gross proceeds of $129,460.
+Added: Finder’s fee consisted of a cash payment of $6,229 and issuance of 25,250 units, consisting of one common share and one half of one share purchase warrant.
Share Purchase Warrants
The following table summarizes the continuity of share purchase warrants:
−Removed: Weighted Average
+Added: Weighted Average Exercise Price
+Added: Balance, February 1, 2017
+Added: Granted (Note 9(m))
Balance, January 31, 2018
−Removed: Granted (Note 9(j))
+Added: Granted (Notes 7(b), 9(e) and 9(f))
Balance, January 31, 2019
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Share Purchase Warrants (continued)
As at January 31, 2019, the following share purchase warrants were outstanding:
Number of Warrants
−Removed: Exercise Price $
+Added: Weighted Average
+Added: Contractual Life (years)
June 14 ,2019
+Added: March 1, 2021
+Added: September 21, 2021
+Added: October 1, 2021
+Added: October 18, 2021
+Added: October 22, 2021
Stock Options
3 unchanged sentences
The following table summarizes the continuity of the Company’s stock options:
+Added: Number of Options
+Added: Weighted Average
Exercise Price $
−Removed: Weighted Average Remaining Contractual Life (years)
−Removed: Outstanding, January 31, 2016
+Added: Weighted Average Remaining Contractual Life
+Added: Outstanding, February 1, 2017
Outstanding, January 31, 2018
Outstanding, January 31, 2019
+Added: The aggregate intrinsic value of vested options outstanding at January 31, 2019 is $675,611.
+Added: The fair value of options granted was estimated using the Black-Scholes option pricing model, with expected forfeitures of nil%, and the following assumptions:
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
Stock Options (continued)
−Removed: The fair value of stock-based compensation expense was estimated using the Black-Scholes option pricing model and the following assumptions:
−Removed: Interest Rate
−Removed: Dividend Yield
−Removed: Expected Life
−Removed: 200,000 options expiring on November 30, 2020
−Removed: 5,250,000 options expiring on February 22, 2021
−Removed: 29,000 options expiring on May 2, 2021
−Removed: 4,000,000 options expiring on December 14, 2021
−Removed: 41,833 options expiring on January 23, 2021
+Added: per option at the grant date
100,000 options expiring on November 14, 2022
+Added: 200,000 options expiring on March 11, 2023
+Added: 100,000 options expiring September 19, 2023
Additional information regarding stock options as of January 31, 2019, is as follows:
−Removed: Options Outstanding
−Removed: Options Exercisable
−Removed: Exercise Price $
−Removed: November 30, 2020
December 14, 2020
3 unchanged sentences
November 14, 2022
−Removed: $112,147 of stock-based compensation have yet to be recognized and will be recognized in future periods.
+Added: March 11, 2023
+Added: October 28, 2023
+Added: Total of 141,666 un-exercisable options remain as at January 31, 2019.
+Added: $31,567 (2018 – $64,089) of stock-based compensation expense has been recognized during the year ended January 31, 2019.
+Added: $14,198 (2018 - $112,147) of stock-based compensation cost has yet to be recognized and will be recognized in future periods.
Supplemental Cash Flow Disclosures
4 unchanged sentences
Capital contribution through forgiveness of debt
−Removed: Common stock issued for finders’ fee
+Added: Warrants issued for finders’ fee
Common stock issued for settlement of accounts payable
−Removed: Common stock issued for settlement of convertible debenture
+Added: Common stock issued for settlement of convertible debentures
+Added: Common stock issued for asset acquisition
Common stock issued for intangible asset
−Removed: Debt discounts on convertible debt
Promissory note issued for settlement of accrued salaries
+Added: Stock-based compensation
Common stock received and constructively retired in disposition of assets
+Added: Beneficial conversion feature related to convertible debentures
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
Related Party Transactions
−Removed: As at January 31, 2018, the Company owed $4,767 (2017 - $4,154) to a director of the Company, which is unsecured, non-interest bearing, and due on demand.
−Removed: As at January 31, 2018, the Company owed $nil (2017 – $18,421) to the Company’s past Chief Executive Officer.
−Removed: On September 12, 2017, the Company entered into a licensing agreement with Altum, a party related by way of common director and officers, whereby the Company acquired worldwide rights to the BiPhasix™ transdermal drug delivery technology for the development and commercialization of Cannabinoids, Cannabidiol and Tetrahydrocannabinol products (Note 4(a)).
−Removed: As at January 31, 2018, the Company owed Altum $5,337 (2017 - $nil) for expenses paid on behalf of the Company, which was repaid subsequent to year end.
−Removed: During the year ended January 31, 2018, a capital contribution amounting to $552,888 was made by two officers who forgave accrued management fees.
+Added: (a) As at January 31, 2019, the Company owed $63,335 (2018 - $nil) to a director and officer of the Company.
+Added: These amounts are unsecured, non-interest bearing, and due on demand.
+Added: During the year ended January 31, 2019, the Company paid salary of $191,667 (2018 - $nil) to the director and officer of the Company.
+Added: (b) As at January 31, 2019, the Company owed $38,248 (2018 - $nil) to an officer of the Company.
+Added: These amounts are unsecured, non-interest bearing, and due on demand.
+Added: During the year ended January 31, 2019, the Company paid salary of $100,000 (2018 - $nil) to the officer of the Company.
+Added: (c) As at January 31, 2019, the Company owed $93,282 (2018 - $nil) to the former President of the Company’s subsidiary, Pivot Naturals.
+Added: These amounts are unsecured, non-interest bearing, and due on demand.
+Added: During the year ended January 31, 2019, the Company paid salary of $304,125 (2018 - $nil), and management fees of $104,302 (2018 - $nil) settled by shares to the former President of Pivot Naturals.
+Added: (d) As at January 31, 2019, the Company owed $50,209 (2018 - $5,860) to a former director of the Company.
+Added: These amounts are unsecured, non-interest bearing, and due on demand.
+Added: During the year ended January 31, 2019, the Company paid salary of $200,000 (2018 - $nil) to the former director of the Company.
+Added: (e) On September 12, 2017, the Company entered into a licensing agreement with Altum, a party related by way of common officer, whereby the Company acquired worldwide rights to the BiPhasix™ transdermal drug delivery technology for the development and commercialization of Cannabinoids, Cannabidiol and Tetrahydrocannabinol products (Note 6(a)).
+Added: As at January 31, 2019, the Company owed Altum $48,896 (2018 - $6,561) for expenses paid on behalf of the Company.
+Added: Subsequent to January 31, 2019, Altum paid an additional $61,120 of expenses on behalf of the Company.
+Added: (f) During the year ended January 31, 2019, the Company paid $821 in interest expense on a promissory note issued to Altum (Note 8(c)).
+Added: (g) During the year ended January 31, 2019, the Company’s subsidiary, Pivot Naturals, paid $65,170 and management fees of $19,557 (2018 - $nil) settled by shares to a company owned by its former President for research and development.
+Added: (h) As at January 31, 2019, the Company owed $23,811 (2018 - $nil) to a director of the Company.
+Added: These amounts are unsecured, non-interest bearing, and due on demand.
+Added: During the year ended January 31, 2019, the Company paid consulting fees of $45,000 (2018 - $nil) to the director of the Company.
+Added: (i) As at January 31, 2019, the Company owed $12,702 (2018 - $nil) to a director and Vice President of the Company.
+Added: These amounts are unsecured, non-interest bearing, and due on demand.
+Added: During the year ended January 31, 2019, the Company paid salary of $117,306 (2018 - $nil), and management fees of $17,601 (2018 - $nil) settled by shares to the director and Vice President of the Company.
+Added: (j) During the year ended January 31, 2018, a capital contribution amounting to $690,282 was made by two officers who forgave accrued management fees.
In addition, $45,322 of accounts payable due to a company controlled by the Company’s Chief Financial Officer were settled for 92,384 shares of common stock.
−Removed: The Company has approximately $7.7 million of non-capital losses carried forward to offset taxable income in future years which expire beginning in fiscal 2029.
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
The income tax benefit differs from the amount computed by applying the Canadian federal and provincial statutory rates to net loss before income taxes for the years ended January 31, 2019 and 2018, respectively, as a result of the following:
2 unchanged sentences
Expected tax recovery
−Removed: Lower effective tax rate on losses in U.S.
+Added: Foreign tax rate differences
Permanent differences and other
Expenses deductible for tax purposes
−Removed: Current period losses not recognized
+Added: Change in valuation allowance
Income tax provision
−Removed: The significant components of deferred income tax assets and liabilities as at January 31, 2018 and 2017, after applying enacted corporate income tax rates, are as follows:
−Removed: Share issue costs
−Removed: Non-capital losses carried forward
−Removed: Valuation allowance
−Removed: Net deferred tax asset
+Added: The statutory tax rate increased from 26% to 27% due to an increase in BC corporate tax rate on January 1, 2018.
+Added: Deferred taxes reflect the tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and their corresponding values for tax purposes.
+Added: Unrecognized deductible temporary differences at January 31, 2019 and 2018 are comprised of the following:
+Added: Tax loss carryforwards - CDN
+Added: Tax loss carryforwards - USA
+Added: Convertible debentures - CDN
+Added: Stock-based compensation - USA
+Added: Intangible assets - CDN
+Added: Intangible assets - USA
+Added: Financing costs - CDN
+Added: Total unrecognized deductible temporary differences
PIVOT PHARMACEUTICALS INC.
Notes to the Consolidated Financial Statements
−Removed: Year ended January 31, 2017
−Removed: (Expressed in U.S.
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
Income Taxes (continued)
−Removed: The following table lists the fiscal year in which the loss was incurred and the expiration date of the operating loss:
+Added: The Company has non-capital loss carryforwards, for which no deferred tax asset has been recognized of approximately $15,739,556 (2018:
+Added: $9,930,461) which may be carried forwards to apply against future income for Canadian income tax purpose, subject to the final determination by tax authorities, expiring in the following years:
+Added: As at January 31, 2019, the Company’s US net operating loss carryforwards total $2,165,876 (2018 - $Nil).
+Added: These losses can be carried forward indefinitely.
+Added: Joint Venture
+Added: On December 17, 2018, the Company entered into a joint venture arrangement whereby the Company holds 50% of the issued and outstanding shares of Pivot-Cartagena JV.
+Added: Pivot-Cartagena JV will develop and commercialize cannabis-infused non-alcoholic beverages using the industry expertise of its joint venture partner with the Company’s Solumer (Note 6(b)) and RTIC (Note 4(b)) powderization technologies.
+Added: The Company and its joint venture partner each have 50% to the net assets and net income or loss of Pivot-Cartagena JV.
+Added: As of January 31, 2019, the Company has not made any investment related to Pivot-Cartagena JV.
+Added: During the year ended January 31, 2019, there were no balances or transactions related to Pivot-Cartagena JV.
+Added: Commitments and Contingencies
+Added: (a) The Company has leased premises with a third party.
+Added: The minimum committed lease payments are approximately as follows:
+Added: PIVOT PHARMACEUTICALS INC.
+Added: Notes to the Consolidated Financial Statements
+Added: Years ended January 31, 2019 and 2018
+Added: (Expressed in Canadian dollars)
+Added: Commitments and Contingencies (continued)
+Added: (b) In April 2019, the employment of two of the Company’s employees in Pivot Naturals, including the President of Pivot Naturals, which was pursuant to written employment contracts, terminated.
+Added: A demand for arbitration has been filed by these former employees along with an arbitration complaint that alleges claims for breach of the written employment contracts, fraud, illegal retaliation and tortious discharge in violation of public policy seeking, among other things, recovery of accrued and unpaid salary and wages in the total amount of $213,179 and contractual severance amounts totaling US$475,000 alleged to be due and owing on their alleged involuntary termination, as well as other general and punitive damages.
+Added: The Company intends to vigorously defend these claims and file cross-claims against the former employees for breach of contract and related tort claims.
+Added: Change in Reporting Currency
+Added: Effective February 1, 2018, the Company changed its reporting currency from US Dollars to Canadian Dollars as it expects to conduct increasing transactions and financing based on the Canadian Dollars.
+Added: This will reduce the impact of increased volatility of the US Dollars to Canadian Dollars exchange rate on the Company’s reported operating results.
+Added: The aligning of the reporting currency with the underlying operations will better depict the Company’s results of operations for each period.
+Added: The related financial statements prior to February 1, 2018 have been represented to Canadian Dollars as if the financial statements originally had been presented in Canadian Dollars since the earliest periods presented.
+Added: The change in reporting currency resulted in cumulative foreign currency translation adjustment to the Company’s comprehensive income amounted to a gain of $123,429 and a loss of $17,425 for the years ended January 31, 2019 and January 31, 2018, respectively.
Subsequent Events
−Removed: Effective February 28, 2018, the Company issued promissory notes for up to CDN $1,000,000 which accrue interest at 10% per annum and mature on December 29, 2022.
−Removed: CDN$557,000 was advanced to the Company, which was repaid with proceeds from the issuance of senior secured convertible debentures on February 28, 2018.
−Removed: Effective February 28, 2018, the Company issued senior secured convertible debentures with a conversion price of $1.74 per common share for aggregate gross proceeds of CDN$5,000,000 (the "Offering").
−Removed: The convertible debentures will bear interest at the rate of 10% per annum, payable quarterly, and will mature 12 months following the date of their issuance.
−Removed: Beginning on the date that is four months and one day following the issuance of the convertible debentures, the Company may force the conversion of the principal amount of the then outstanding convertible debentures at the conversion price on not less than 30 days’ notice should the daily volume weighted average trading price of the shares of common stock be greater than $2.50 for any 20 consecutive trading days on the Canadian Stock Exchange, or such other exchange our common shares are principally traded.
−Removed: On February 28, 2018, the Company completed the acquisition of ERS Holdings, LLC (“ERS”) pursuant to an Exchange Agreement dated as of February 10, 2018 among the Company, ERS and the members of ERS.
−Removed: As consideration for the purchase, the Company paid $333,333 in cash on closing, issued 5,000,000 shares of common stock and will pay an additional $333,333 six and twelve (12) months after closing.
−Removed: Financial consideration include royalties on future annual net sales.
−Removed: On March 2, 2018, the Company completed the acquisition of Thrudermic, LLC (“Thrudermic”) and worldwide rights to Thrudermic’s patented Transdermal Nanotechnology for the development and commercialization of transdermal cannabinoids pursuant to an Exchange Agreement dated as of March 2, 2018 among the Company, Dr.
−Removed: Joseph Borovsky, Dr.
−Removed: Leonid Lurya and Thrudermic.
−Removed: As consideration for the purchase, the Company paid $1 in cash on closing and issued 500,000 shares of our common stock.
−Removed: On March 12, 2018, the Company granted 200,000 options to purchase common stock to a third party with exercise price of $1.76 Canadian dollars per share, expiry on March 11, 2023 and equal monthy vesting over 12 months.
−Removed: On March 14, 2018 and April 4, 2018, the Company issued 75,000 and 62,500 shares of common stock, respectively, to third parties for services rendered.
−Removed: On March 31, 2018, the Company issued 44,087 shares of common stock pursuant to employment agreements entered into upon the acquisitions of ERS and Thrudermic.
+Added: (a) On March 5, 2019, the Company entered into a loan agreement for $300,000, bearing interest at 10% per annum and maturing on September 4, 2019.
+Added: Pursuant to this loan agreement, the Company issued 100,000 shares of common stock as a loan origination fee and paid a finder’s fee of $24,000 in cash.
+Added: (b) On March 18, 2019, the Company repaid $750,000 of its convertible debentures (Note 7(b)) and extended the maturity date of the remaining $2,750,000 to June 1, 2019 for an extension fee of $250,000.
+Added: (c) On March 23, 2019, the Company issued 35,714 shares of common stock for services provided by a third party during the year ended January 31, 2019 (Note 9(c)).
+Added: (d) On March 23, 2019, the Company issued 690,323 shares of common stock to directors and officers to settle $64,787 of unpaid compensation as at January 31, 2019 and $39,574 of compensation subsequent to year end.
+Added: The Company also issued 1,000,000 shares of common stock to a third party to settle $100,000 of accounts payable as at January 31, 2019 and $50,000 of accounts payable subsequent to January 31, 2019.
+Added: (e) On April 8, 2019, 6,950,000 units of the Company, with each unit consisting of one common stock and one share purchase warrant with an exercise price of $0.30 and three year expiry, were issued for subscription proceeds of $1,390,000.
+Added: Pursuant to the private placement, the Company paid a finder’s fee of $80,000 in cash and issued 508,000 shares of common stock and 108,000 share purchase warrants with an exercise price of $0.30 and three year expiry.
+Added: (f) On April 8, 2019, the Company issued 60,515 shares of common stock and paid $3,328 in cash representing a fee to extend the payment date for its acquisition obligation from February 28, 2019 to May 31, 2019 (Note 4(b)).
+Added: (g) On April 8, 2019, the Company entered into a binding letter of intent with High Park Ventures Inc.
+Added: (“High Park”) for a non-brokered private placement of $15 million.
+Added: The private placement will be of units at a price of $0.25 per unit, with each unit consisting of one common share and one common share purchase warrant with two year expiry and an exercise price of $0.35.
+Added: The private placement is expected to close in two tranches of $5 million and $10 million.
+Added: Upon completion of the non-brokered private placement, the Company will issue 60,000,000 units to High Park.
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
−Removed: There were no disagreements related to accounting principles or practices, financial statement disclosure, internal controls or auditing scope or procedure during the two fiscal years and interim periods, including the interim period up through the date the relationship ended.
+Added: On January 29, 2019, we formally informed Sadler Gibb & Associates, LLC of their dismissal as our company’s independent registered public accounting firm.
+Added: The reports of Sadler Gibb & Associates, LLC on our company’s consolidated financial statements as of and for the fiscal years ended January 31, 2018 and 2017 contained no adverse opinion or disclaimer of opinion and were not qualified or modified as to uncertainty, audit scope or accounting principle except to indicate that there was substantial doubt about our company’s ability to continue as a going concern.
+Added: Our company’s board of directors participated in and approved the decision to change independent registered public accounting firms.
+Added: During the fiscal years ended January 31, 2018 and 2017, and through January 29, 2019, there have been (1) no disagreements with Sadler Gibb on any matter of accounting principles or practices, financial statement disclosure or auditing scope or procedure, which disagreements if not resolved to the satisfaction of Sadler Gibb would have caused them to make reference thereto in connection with their report on the financial statements for such years, and (2) no reportable events of the type listed in paragraphs (A) through (D) of Item 304(a)(1)(v) of Regulation S-K.
+Added: On January 29, 2019, our company engaged MNP, LLP as our new independent registered public accounting firm.
+Added: During the two most recent fiscal years and through January 29, 2019, our company had not consulted with MNP, LLP regarding any of the following:
+Added: (i) The application of accounting principles to a specific transaction, either completed or proposed;
+Added: (ii) The type of audit opinion that might be rendered on our financial statements, and none of the following was provided to us:
+Added: (a) a written report, or (b) oral advice that MNP, LLP concluded was an important factor considered by us in reaching a decision as to accounting, auditing or financial reporting issue;
+Added: (iii) Any matter that was subject of a disagreement, as that term is defined in Item 304(a)(1)(iv) of Regulation S-K.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.