TITAN MEDICAL INC. |
Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 and 2016 |
(IN UNITED STATES DOLLARS) |
TITAN MEDICAL INC. |
Unaudited Condensed Interim Balance Sheets |
As at September 30, 2017 and December 31, 2016 |
(In U.S. Dollars) |
September 30, | December 31, | |||||
2017 | 2016 | |||||
ASSETS | ||||||
CURRENT | ||||||
Cash and cash equivalents | $ | 4,803,719 | $ | 4,339,911 | ||
Amounts receivable | 121,882 | 176,009 | ||||
Deposits (Note 6) | 2,465,184 | 2,016,648 | ||||
Prepaid expenses | 169,014 | 66,465 | ||||
Total Current Assets | 7,559,799 | 6,599,033 | ||||
Furniture and Equipment | 8,218 | 9,350 | ||||
Patent Rights (Note 3) | 762,627 | 584,113 | ||||
TOTAL ASSETS | $ | 8,330,644 | $ | 7,192,496 | ||
LIABILITIES | ||||||
CURRENT | ||||||
Accounts payable and accrued liabilities | $ | 2,933,674 | $ | 2,232,201 | ||
Warrant liability (Note 2(b) and 5) | 10,668,235 | 2,365,691 | ||||
Other Liabilities and Charges (Note 4(a)) | - | 2,000,000 | ||||
TOTAL LIABILTIES | 13,601,909 | 6,597,892 | ||||
SHAREHOLDERS EQUITY | ||||||
Share Capital (Note 4(a)) | 126,723,254 | 112,742,810 | ||||
Contributed Surplus | 4,732,006 | 3,707,432 | ||||
Warrants (Note 4 (b)) | 741,917 | 855,800 | ||||
Deficit | (137,468,442 | ) | (116,711,438 | ) | ||
Total Equity | (5,271,265 | ) | 594,604 | |||
TOTAL LIABILITIES & EQUITY | $ | 8,330,644 | $ | 7,192,496 | ||
Commitments (Note 6) | ||||||
See accompanying notes to financial statements | ||||||
Approved on behalf of the Board: |
Martin Bernholtz | David McNally | |
Director and Chairman | President and Chief Executive Officer |
1
TITAN MEDICAL INC. |
Unaudited Condensed Interim Statements of Shareholders Equity and Deficit |
For the Periods ended September 30, 2017 and 2016 |
(In U.S. Dollars) |
|
Share Capital | Share Capital | Contributed | Warrants | Deficit | Total | ||||||||||||
|
Number | Amount | Surplus | Equity | ||||||||||||||
|
||||||||||||||||||
Balance - December 31, 2015 |
116,457,486 | $ | 86,083,419 | $ | 2,849,061 | $ | 4,044,192 | $ | (93,387,942 | ) | $ | (411,270 | ) | |||||
Issued pursuant to agency agreement |
47,814,121 | 24,920,296 | 24,920,296 | |||||||||||||||
Issued private placement |
130,839 | 100,000 | 100,000 | |||||||||||||||
Share issue expense |
(2,329,534 | ) | (2,329,534 | ) | ||||||||||||||
Warrants exercised during the period |
70,000 | 63,288 | 63,288 | |||||||||||||||
Warrants expired during the period |
1,877,941 | (1,877,941 | ) | - | ||||||||||||||
Options exercised during the period |
9,000 | 7,432 | (3.825 | ) | 3,607 | |||||||||||||
Stock based compensation vested |
595,340 | 595,340 | ||||||||||||||||
Net and Comprehensive loss for the period |
(21,315,131 | ) | (21,315,131 | ) | ||||||||||||||
Balance September 30, 2016 |
164,481,446 | $ | 110,722,842 | $ | 3,440,576 | $ | 2,166,251 | $ | (114,703,073 | ) | $ | 1,626,596 | ||||||
|
||||||||||||||||||
Balance - December 31, 2016 |
166,511,446 | $ | 112,742,810 | $ | 3,707,432 | $ | 855,800 | $ | (116,711,438 | ) | $ | 594,604 | ||||||
Issued pursuant to agency agreement |
80,972,837 | 12,547,765 | 12,547,765 | |||||||||||||||
Issued private placement |
16,892,000 | 1,887,411 | 1,887,411 | |||||||||||||||
Warrant liability issued during the period |
(4,661,928 | ) | (4,661,928 | ) | ||||||||||||||
Share issue expense |
(926,709 | ) | (926,709 | ) | ||||||||||||||
Warrants exercised during the period |
15,877,535 | 5,020,022 | 5,020,022 | |||||||||||||||
Warrants expired during the period |
113,883 | (113,883 | ) | - | ||||||||||||||
Stock based compensation |
1,024,574 | 1,024,574 | ||||||||||||||||
Comprehensive loss for the period |
(20,757,004 | ) | (20,757,004 | ) | ||||||||||||||
|
||||||||||||||||||
Balance September 30, 2017 |
280,253,818 | $ | 126,723,254 | $ | 4,732,006 | $ | 741,917 | $ | (137,468,442 | ) | $ | (5,271,265 | ) | |||||
See accompanying notes to financial statements. |
2
TITAN MEDICAL INC. |
Unaudited Condensed Interim Statements of Net and Comprehensive Loss |
For the Three and Nine Months ended September 30, 2017 and 2016 |
(In U.S. Dollars) |
Three Months | Nine Months | Three Months | Nine Months | |||||||||
Ended | Ended | Ended | Ended | |||||||||
September | September | September | September | |||||||||
30, 2017 | 30, 2017 | 2016 | 2016 | |||||||||
REVENUE | $ | - | $ | - | $ | - | $ | - | ||||
EXPENSES | ||||||||||||
Amortization | 2,527 | 13,312 | 6,271 | 18,367 | ||||||||
Consulting fees | 132,753 | 403,186 | 160,066 | 419,923 | ||||||||
Stock based compensation (Note 4(b)) | 400,892 | 1,024,574 | 372,299 | 595,340 | ||||||||
Insurance | 5,533 | 18,997 | 5,442 | 16,324 | ||||||||
Management salaries and fees | 623,819 | 1,870,574 | 397,543 | 1,207,517 | ||||||||
Marketing and investor relations | 77,479 | 243,316 | 73,753 | 333,995 | ||||||||
Office and general | 55,060 | 222,561 | 44,851 | 192,981 | ||||||||
Professional fees | 80,507 | 377,157 | 206,594 | 403,073 | ||||||||
Rent | 26,974 | 77,228 | 25,463 | 71,378 | ||||||||
Research and development | 4,061,695 | 9,712,072 | 3,429,550 | 21,527,968 | ||||||||
Travel | 67,251 | 224,627 | 96,353 | 359,114 | ||||||||
Foreign exchange loss | 194,157 | 274,721 | 4,396 | 334,967 | ||||||||
5,728,647 | 14,462,325 | 4,822,581 | 25,480,947 | |||||||||
FINANCE INCOME (COST) | ||||||||||||
Interest | 3,356 | 8,764 | 1,172 | 5,438 | ||||||||
Gain (Loss) on change in fair value of warrant liability (Note 2(b), 4(a) and 5) | (8,099,030 | ) | (5,726,557 | ) | 3,277,044 | 4,623,658 | ||||||
Warrant liability issue cost | (78,496 | ) | (576,886 | ) | (115,498 | ) | (463,280 | ) | ||||
(8,174,170 | ) | (6,294,679 | ) | 3,162,718 | 4,165,816 | |||||||
NET AND COMPREHENSIVE LOSS FOR THE PERIOD | $ | 13,902,817542 | $ | 20,757,004 | $ | 1,659,863 | $ | 21,315,131 | ||||
BASIC AND DILUTED LOSS PER SHARE | $ | (0.06 | ) | $ | (0.10 | ) | $ | (0.01 | ) | $ | (0.15 | ) |
WEIGHTED AVERAGE NUMBER OF COMMON SHARES, Basic and Diluted | 252,301,894 | 204,009,846 | 149,254,997 | 140,034,694 |
See accompanying notes to financial statements
3
TITAN MEDICAL INC. |
Unaudited Condensed Interim Statements of Cash Flows |
For the Three and Nine Months ended September 30, 2017 and 2016 |
(In U.S. Dollars) |
Three Months | Nine Months | Three Months | Nine Months | |||||||||
Ended September | Ended September | Ended September | Ended September | |||||||||
30, 2017 | 30, 2017 | 30, 2016 | 30, 2016 | |||||||||
OPERATING ACTIVITIES | ||||||||||||
Net loss for the period | $ | (13,902,817 | ) | $ | (20,757,004 | ) | $ | (1,659,863 | ) | $ | (21,315,131 | ) |
Items not involving cash: | ||||||||||||
Amortization | 2,527 | 13,312 | 6,271 | 18,367 | ||||||||
Stock based compensation | 400,892 | 1,024,574 | 372,299 | 595,340 | ||||||||
Warrant liability fair value adjustment | 7,389,248 | 5,016,775 | (3,277,044 | ) | (4,623,658 | ) | ||||||
Warrant liability foreign exchange adjustment | 170,553 | 221,742 | (29,301 | ) | 199,912 | |||||||
Loss on extinguishment of other liabilities | 709,782 | 709,782 | - | - | ||||||||
Changes in non-cash working capital items: | ||||||||||||
Amounts receivable, prepaid expenses and deposits | 231,729 | (496,957 | ) | 3,782,977 | 942,719 | |||||||
Accounts payable and accrued liabilities | (674,100 | ) | 701,473 | (5,726,853 | ) | (7,150,023 | ) | |||||
Cash used in operating activities | (5,672,186 | ) | (13,566,303 | ) | (6,531,514 | ) | (31,332,474 | ) | ||||
FINANCING ACTIVITIES | ||||||||||||
Net proceeds from issuance of common shares and warrants | 3,719,490 | 14,220,805 | 7,147,831 | 27,675,499 | ||||||||
Cash provided by financing activities | 3,719,490 | 14,220,805 | 7,147,831 | 27,675,499 | ||||||||
INVESTING ACTIVITIES | ||||||||||||
(Increase)/ decrease in furniture and equipment | - | (3,427 | ) | - | (10,088 | ) | ||||||
Costs of Patents | (81,943 | ) | (187,267 | ) | (24,777 | ) | (131,179 | ) | ||||
Cash used in investing activities | (81,943 | ) | (190,694 | ) | (24,777 | ) | (141,267 | ) | ||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (2,034,639 | ) | 463,808 | 591,540 | (3,798,242 | ) | ||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 6,838,358 | 4,339,911 | 6,807,791 | 11,197,573 | ||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 4,803,719 | $ | 4,803,719 | $ | 7,399,331 | $ | 7,399,331 | ||||
CASH AND CASH EQUIVALENTS COMPRISE: | ||||||||||||
Cash | $ | 2,556,533 | $ | 2,556,533 | $ | 96,805 | $ | 96,805 | ||||
Money Market Fund | 2,247,186 | 2,247,186 | 7,302,526 | 7,302,526 | ||||||||
$ | 4,803,719 | $ | 4,803,719 | $ | 7,399,331 | $ | 7,399,331 |
See accompanying notes to financial statements
4
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
1. |
DESCRIPTION OF BUSINESS |
Nature of Operations:
The Companys business continues to be in the research and development stage and is focused on the continued research and development of the next generation surgical robotic platform. In the near term, the Company will continue efforts toward a pre-clinical grade platform to be used for pre-clinical trials and satisfaction of appropriate regulatory requirements. Upon receipt of regulatory approvals, the Company will be in a position to transition from the research and development stage to the commercialization stage. The completion of these latter stages will be subject to the Company receiving additional funding in the future.
The Company is incorporated in Ontario, Canada in accordance with the Business Corporations Act.
The address of the Companys corporate office and its principal place of business is Toronto, Canada.
Basis of Preparation:
(a) |
Statement of Compliance |
These condensed interim financial statements for the three and nine months ending September 30, 2017 have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting (IAS 34).
These condensed interim financial statements should be read in conjunction with the Companys 2016 annual financial statements which have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).
The condensed interim financial statements have been prepared using accounting policies consistent with those used in the Companys 2016 annual financial statements as well as any amendments, revisions and new IFRS, which have been issued subsequently and are appropriate to the Company.
The condensed interim financial statements were authorized for issue by the Board of Directors on November 9, 2017.
(b) |
Basis of Measurement |
These condensed interim financial statements have been prepared on the historical cost basis except for the revaluation of the warrant liability, which is measured at fair value.
(c) |
Functional and Presentation Currency |
These condensed interim financial statements are presented in United States dollars (U.S.), which is the Companys functional and presentation currency.
5
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
(a) |
Use of Estimates and Judgements |
The preparation of financial statements in conformity with IAS 34, Interim Financial Reporting requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of provisions at the date of the condensed interim financial statements and the reported amount of expenses during the period. Financial statement items subject to significant judgement include, the measurement of stock based compensation and the fair value estimate of the initial measurement of new warrant liabilities and remeasurement of unlisted warrant liabilities. While management believes that the estimates and assumptions are reasonable, actual results may differ.
In assessing whether the going concern assumption is appropriate, management takes into account all available information about the future, which is at least, but not limited to twelve months from the end of the reporting period. The Company expects that approximately US $35 million in incremental funding, will be required for the next 12 months, to maintain its currently anticipated pace of development. The ability of the Company to arrange such funding will depend in part on prevailing capital market conditions and the business success of the Company. There can be no assurance that the Company will be successful in its efforts to arrange additional financing on terms satisfactory to the Company. If additional funding is not available, the pace of the Companys product development plan may be reduced. However, based on internal forecasts, Management believes that the Company has sufficient funds to meet its obligations under a reduced development plan, if necessary, for the ensuing twelve months.
Fair Value
The Black-Scholes model used by the Company to determine fair values of stock options and warrants was developed for use in estimating the fair value of the stock options and warrants. This model requires the input of highly subjective assumptions including future stock price volatility and expected time until exercise. Changes in the subjective input assumptions can materially affect the fair value estimate.
(b) |
Warrant Liability |
In accordance with IAS 32, because the exercise prices of new warrants issued, as well as the warrants issued from the exercise of broker warrants, are not a fixed amount as they are denominated in a currency (Canadian dollar) other than the Companys functional currency (U.S. dollar), the warrants are accounted for as a derivative financial liability. Each Warrant Liability is initially measured at fair value and subsequent changes in fair value are recorded through Net and Comprehensive Loss for the period. The fair value of these warrants was determined initially using a comparable warrant quoted in an active market, adjusted for differences in the terms of the warrant. At September 30, 2017, the Warrant Liability of listed warrants, was adjusted to fair value measured at the market price of the listed warrants. The unlisted warrants were adjusted to fair value using the Black-Scholes formula.
(c) |
Fair Value Measurement |
The accounting guidance for fair value measurements prioritizes the inputs used in measuring fair value into the following hierarchy:
Level 1 Quoted prices (unadjusted) in active markets for identical assets or liabilities;
Level 2 Inputs other than quoted prices included within Level 1 that are directly or indirectly observable:
Level 3 Unobservable inputs in which little or no market activity exists, therefore requiring an entity to develop its own assumptions about the assumptions that market participants would use in pricing.
The fair value of our listed and unlisted Warrant liability is initially based on level 2 (significant observable inputs) and at September 30, 2017 is based on level 1, quoted prices (unadjusted) for listed warrants and level 2 for unlisted warrants.
6
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
3. |
PATENT RIGHTS |
Cost | |||
Balance at December 31, 2016 | $ | 776,717 | |
Additions | 187,267 | ||
Balance at September 30, 2017 | $ | 963,984 | |
Amortization & Impairment Losses | |||
Balance at December 31, 2016 | $ | 192,604 | |
Amortization | 8,753 | ||
Balance at September 30, 2017 | $ | 201,357 | |
Net Book Value | |||
At December 31, 2016 | $ | 584,113 | |
At September 30, 2017 | $ | 762,627 |
4. |
SHARE CAPITAL |
a) | Authorized: | unlimited number of common shares, no par value | |
Issued: | 280,253,818 (December 31, 2016: 166,511,446) |
Exercise prices of units, warrants and options are presented in Canadian currency as they are exercisable in Canadian dollars.
On July 21, 2017 Titan completed a second closing of an offering of securities made pursuant to an agency agreement dated June 26, 2017 between the Company and Bloom Burton Securities Inc. (the Agent). The Company sold an additional 11,117,000 Units under the Offering at a price of CDN $0.15 per Unit for gross proceeds of approximately $1,328,871 ($1,201,528 net of closing costs including cash commission of $93,021 paid in accordance with the terms of the agency agreement). Each Unit consisted of one Common Share of the Company and one Common Share purchase warrant, each warrant entitles the holder thereof to acquire one Common Share of the Company at an exercise price of CDN $0.20 and expiring June 29, 2022. The warrants were valued at $575,844 based on the value of comparable warrants at the time and the balance of $753,027 was allocated to common shares.
Pursuant to the agency agreement in addition to the cash commission paid to the Agent, broker warrants were issued to the Agent which entitle the holder to purchase 778,190 Common Share at a price of CDN $0.15 per share prior to expiry on June 29, 2019.
On June 29, 2017 Titan completed an offering of securities made pursuant to an agency agreement dated June 26, 2017 between the Company and Bloom Burton Securities Inc. (the Agent). The Company sold 48,388,637 Units under the Offering at a price of CDN$0.15 per Unit for gross proceeds of approximately $5,576,357 ($4,838,002 net of closing cost including cash commission of $382,689 paid in accordance with the terms of the agency agreement). Each Unit consisted of one Common Share of the Company and one Common Share purchase warrant, each warrant entitles the holder thereof to acquire one Common Share of the Company at an exercise price of CDN $0.20 and expiring June 29, 2022. The warrants were valued at $2,788,274 based on the value of comparable warrants at the time and the balance of $2,788,083 was allocated to common shares.
Pursuant to the agency agreement, in addition to the cash commission paid to the Agent, broker warrants were issued to the Agent which entitle the holder to purchase 3,285,986 Common Shares at a price of CDN $0.15 per share prior to expiry on June 29, 2019.
7
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
4. |
SHARE CAPITAL (continued) |
On March 16, 2017 Titan completed an offering of securities made pursuant to an agency agreement dated March 10, 2017 between the Company and Bloom Burton Securities Inc. (the Agent). The Company sold 21,467,200 Units under the Offering at a price of CDN$0.35 per Unit for gross proceeds of approximately $5,642,537 ($5,039,817 net of closing cost including cash commission of $394,316 paid in accordance with the terms of the agency agreement). Each Unit consisted of one Common Share of the Company and (i) one-half of one Common Share purchase warrant, each whole warrant entitling the holder thereof to acquire one Common Share of the Company at an exercise price of CDN $0.40 and expiring March 16, 2019, and (ii) one-half of one Common Share purchase warrant, each whole warrant entitling the holder thereof to acquire on Common Share of the Company at an exercise price of CDN $0.50 and expiring March 16, 2021. The warrants were valued at $1,297,810 based on the value of comparable warrants at the time and the balance of $4,344,727 was allocated to common shares.
Pursuant to the agency agreement, in addition to the cash commission paid to the Agent, broker warrants were issued to the Agent which entitle the holder to purchase 1,500,155 Common Shares at a price of CDN $0.35 per share prior to expiry on March 16, 2019.
On October 27, 2016 the over-allotment option to the Companys September 20, 2016 offering of 17,083,333 Units at a price of CDN $0.60 was partially exercised and the Company sold an additional 2,030,000 Units at the Offering Price of CDN $0.60 for additional gross proceed of $909,846 ($845,181 net of closing costs including cash commission of $63,689 paid in accordance with the terms of the agency agreement). Each Unit comprised of one common share of Titan and one warrant. Each whole warrant entitles its holder to purchase one additional common share of Titan for CDN $0.75 and will expire October 27, 2021. The warrants were valued at $121,313 based on the market value at the time and the balance of $788,533 was allocated to common shares.
Pursuant to the agency agreement, in addition to the cash commission paid to the Agent, broker warrants were issued to purchase 142,100 Units. Each broker warrant entitles the holder thereof to acquire one common share of the Company at the price of CDN $0.60 for a period of 24 months following the closing date.
On September 20, 2016 Titan completed an offering of securities pursuant to an agency agreement dated September 13, 2016 between the Company, and Bloom Burton & Co. Limited and Echelon Wealth Partners Inc. (the "Agents"). The Company sold 17,083,333 Units under the Offering at a price of CDN $0.60 per Unit for gross proceeds of $7,749,000 ($6,951,987 net of closing costs including cash commission of $528,668 paid in accordance with the terms of the agency agreement). Each Unit comprised of one common share of Titan and one warrant. Each whole warrant entitles its holder to purchase one additional common share of Titan for CDN $0.75 and will expire September 20, 2021. The warrants were valued at $1,162,350 using a comparable warrant quoted in an active market, adjusted for differences in the terms of warrant and the balance of $6,586,650 was allocated to common shares.
Pursuant to the agency agreement, in addition to the cash commission paid to the Agent, broker warrants were issued to purchase 1,165,494 Units. Each broker warrant entitles the holder thereof to acquire one Unit of the Company at the price of CDN$0.60 for a period of 24 months following the closing date. Each Unit consists one common share of the Company and one common share purchase warrant. Each purchase warrant entitles the holder thereof to acquire one Share of the Company at an exercise price of CDN $0.75 which expire September 20, 2021.
On April 14, 2016 the over-allotment option to the Companys March 31, 2016 offering of 15,054,940 Units at a price of CDN $1.00 per Unit was exercised in full and the Company sold an additional 2,258,241 Units at the Offering Price of CDN $1.00 for additional gross proceeds of $1,759,396 ($1,633,407 net of closing costs including commission of $123,158 paid in accordance with the terms of the agency agreement). Each Unit comprised of one common share of Titan and one warrant. Each whole warrant entitles its holder to purchase one additional common share of Titan for CDN$1.20 and will expire April 14, 2021. The warrants were valued at $290,300 using a comparable warrant quoted in an active market, adjusted for differences in the terms of warrant and the balance of $1,469,096 was allocated to common shares.
Pursuant to the agency agreement, in addition to the cash commission paid to the Agent, broker warrants were issued to purchase 158,076 Units. Each broker warrant entitles the holder thereof to acquire one Unit of the Company at the price of CDN$1.00 for a period of 24 months following the closing date. Each Unit consists one common share of the Company and one common share purchase warrant. Each purchase warrant entitles the holder thereof to acquire one Share of the Company at an exercise price of CDN $1.20 which expire April 14, 2021.
8
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
4. |
SHARE CAPITAL (continued) |
On March 31, 2016 Titan completed an offering of securities pursuant to an agency agreement dated March 24, 2016 between the Company and Bloom Burton & Co. Limited (the Agent). The Company sold 15,054,940 Units under the Offering price of CDN$1.00 per Unit for gross proceeds of approximately $11,607,359 ($10,571,919 net of closing costs including cash commission of $796,324 paid in accordance with the terms of the agency agreement). Each Unit comprised of one common share of Titan and one warrant. Each whole warrant entitles its holder to purchase one additional common share of Titan for CDN$1.20 and will expire March 31, 2021. The warrants were valued at $1,741,104 using a comparable warrant quoted in an active market, adjusted for differences in the terms of warrant and the balance of $9,866,255 was allocated to common shares.
Pursuant to the agency agreement, in addition to the cash commission paid to the Agent, broker warrants were issued to purchase 1,032,845 Units. Each broker warrant entitles the holder thereof to acquire one Unit of the Company at the price of CDN$1.00 for a period of 24 months following the closing date. Each Unit consists of one common share of the Company and one common share purchase warrant. Each purchase warrant entitles the holder thereof to acquire one Share of the Company at an exercise price of CDN $1.20 which expire March 31, 2021.
On February 23, 2016 the over-allotment option in connection with the February 12, 2016 completed public offering of 11,670,818 Units had been exercised in full. The company sold an additional 1,746,789 Units at the offering price of CDN$0.90 per Unit for gross proceeds to Titan of approximately $1,139,937 ($1,029,605 net of closing costs including cash commission of $79,796 paid in accordance with the terms of the agency agreement). Each Unit consists of one common share of the Company and one common share purchase warrant. Each whole warrant entitles the holder thereof to acquire one Share of the Company at an exercise price of CDN $1.00 which expire February 23, 2021. The warrants were valued at $215,321 using a comparable warrant quoted in an active market, adjusted for differences in the terms of warrant and the balance of $924,616 was allocated to common shares.
On February 12, 2016 Titan completed an offering of securities made pursuant to an agency agreement dated February 9, 2016 between the Company and Bloom Burton & Co. Limited (the "Agent"). The Company sold 11,670,818 Units under the Offering at a price of CDN $0.90 per Unit for gross proceeds of approximately $7,592,101 ($6,844,046 net of closing costs including cash commission of $516,622 paid in accordance with the terms of the agency agreement). Each Unit consists of one common share of the Company and one common share purchase warrant. Each whole warrant entitles the holder thereof to acquire one Share of the Company at an exercise price of CDN $1.00 which expire February 12, 2021. The warrants were valued at $1,518,420 using a comparable warrant quoted in an active market, adjusted for differences in the terms of warrant and the balance of $6,073,681 was allocated to common shares.
Pursuant to the agency agreement, in addition to the cash commission paid to the Agent, broker warrants were issued to purchase 916,443 Units. Each broker warrant entitles the holder thereof to acquire one Unit of the Company at the price of CDN$0.90 for a period of 24 months following the closing date. Each Unit consists of one common share of the Company and one common share purchase warrant. Each purchase warrant entitles the holder to acquire one common share of the Company at an exercise price of CDN$1.00 for a period of 60 months from the date of closing.
On November 23, 2015 Titan closed a private placement of 4,290,280 common shares of Titan at a subscription price of CDN $1.23 per common share for gross proceeds of $4,000,000 with Longtai Medical Inc. Under the Agreement Titan granted to Longtai exclusive rights to negotiate for an exclusive marketing, sales and distribution agreement for Titans SPORT Surgical System in the Asia Pacific region for a period of 183 days. Longtai paid to Titan $2,000,000 as a deposit toward the Distributorship Agreement, which shall be repaid to Longtai in the event that the agreement is not entered into within the 183 day period. On August 24, 2016 the parties agreed to modify their previous three month extension to monthly progress reviews. Longtai will concurrently with the signing of the Distributorship Agreement, subscribe for and purchase an additional $4,000,000 worth of Common Shares at a share issue price equal to the 5-day VWAP (less a 12.5% discount). If the Distributorship Agreement is signed and the second $4,000,000 private placement is completed, Titan will retain $1,400,000 of the Distributorship Deposit and repay $600,000 to Longtai. On April 28, 2017 the Company announced that it had terminated negotiations with Longtai Medical Inc. for the marketing, sales and Distribution Agreement and the Company will repay the $2,000,000 deposit to Longtai Medical Inc.
9
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
4. |
SHARE CAPITAL (continued) |
Subsequently on August 24, 2017 Titan completed a subscription agreement with Longtai for the equity conversion of Longtais $2.0 million deposit. Under the terms of the subscription agreement dated July 31, 2017, Titan issued to Longtai 16,892,000 Units at an assigned issue price of CDN $0.15 per Unit. Each Unit consists of one common share and one common share purchase warrant, with each warrant exercisable for one Common Share at an exercise price of CDN $0.20 per warrant and will expire August 24, 2022. The warrants were valued at $ 822,372 based on the value of comparable warrants at the time. The common shares were valued at $1,887,411 based on the market value on August 24, 2017 of CDN $0.14. In addition, because the warrant and the common share were valued at fair value in accordance with International Financial Reporting Interpretations Committee Interpretation #19-Extinguishing Financial Liabilities (IFRIC 19), a loss of $709,782 was incurred on extinguishment which is included in the Gain (Loss) on change in value of warrant liability in the unaudited condensed statement of net and comprehensive loss.
b) |
Warrants, Stock Options and Compensation Options |
Subject to shareholder approval, Titan has reserved and set aside up to 10% of the issued and outstanding shares of Titan for granting of options to employees, officers, consultants and advisors. At, September 30, 2017, 11,137,185 common shares (December 31, 2016: 9,448,895) are available for issue in accordance with the Companys stock option plan. The terms of these options are determined by the Board of Directors. A summary of the status of the Companys outstanding stock options as of September 30, 2017 and September 30, 2016 and changes during the periods ended on those dates is presented in the following table:
Nine Months Ended | Nine Months Ended | ||||||||||||
September 30, 2017 | September 30, 2016 | ||||||||||||
Number of | Weighted-average | Number of | Weighted-average | ||||||||||
stock options | exercise price | stock options | exercise price | ||||||||||
(CDN) | (CDN) | ||||||||||||
Balance, beginning | 7,202,250 | $ | 1.10 | 2,897,763 | $ | 1.20 | |||||||
Granted | 10,984,837 | $ | 0.52 | 4,660,117 | $ | 1.01 | |||||||
Exercised | - | $ | 0.00 | (9,000) | $ | 0.56 | |||||||
Expired/Forfeited | (1,298,890 | ) | $ | 1.16 | (266,945) | $ | 1.47 | ||||||
Balance, ending | 16,888,197 | $ | 0.72 | 7,281,935 | $ | 1.11 |
10
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
4. |
SHARE CAPITAL (continued) |
The weighted-average remaining contractual life and weighted-average exercise price of options outstanding and of options exercisable as at September 30, 2017 are as follows:
Options Outstanding | ||||||
Options Exercisable | ||||||
Weighted-average | Weighted- | |||||
Weighted- | remaining | average | ||||
Exercise | Number | average exercise | contractual life | Number | exercise price | |
price (CDN) | outstanding | price (CDN) | (years) | exercisable | (CDN) | |
$0.15 | 568,059 | $0.15 | 6.41 | 368,059 | $0.15 | |
$0.16 | 91,206 | $0.16 | 2.96 | 91,206 | $0.16 | |
$0.43 | 1,500,000 | $0.43 | 6.36 | - | $0.43 | |
$0.50 | 500,000 | $0.50 | 6.61 | - | $0.50 | |
$0.56 | 663,368 | $0.56 | 0.84 | 663,368 | $0.56 | |
$0.57 | 8,325,572 | $0.57 | 6.30 | - | $0.57 | |
$0.83 | 49,591 | $0.83 | 0.47 | 49,591 | $0.83 | |
$0.96 | 305,107 | $0.96 | 1.22 | 305,107 | $0.96 | |
$1.00 | 3,171,558 | $1.00 | 3.90 | 1,716,183 | $1.00 | |
$1.02 | 183,587 | $1.02 | 3.23 | 109,729 | $1.02 | |
$1.08 | 564,292 | $1.08 | 3.33 | 564,292 | $1.08 | |
$1.39 | 19,746 | $1.39 | 2.21 | 19,746 | $1.39 | |
$1.51 | 16,796 | $1.51 | 2.87 | 16,796 | $1.51 | |
$1.72 | 461,139 | $1.72 | 2.69 | 368,381 | $1.72 | |
$1.76 | 106,096 | $1.76 | 1.43 | 106,096 | $1.76 | |
$1.94 | 362,080 | $1.94 | 1.64 | 362,080 | $1.94 | |
16,888,197 | $0.72 | 4,740,634 | $1.01 |
Options are granted to Directors, Officers, Employees and Consultants at various times. Options are to be settled by physical delivery of shares.
Stock options granted to non-employees, officers or directors are valued using the Black-Scholes pricing model, rather than on the basis of the fair value of the services received.
11
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
4. |
SHARE CAPITAL (continued) |
The Company does on occasion use the services of consultants. Options granted in these situations are valued on the basis of fair value of the services received.
Grant date/Person entitled | Number of Options | Vesting Conditions | Contractual life of Options | |
January 27, 2016, option grants to Consultants and Employees |
644,292 | immediately | 5 years | |
August 24, 2016, options granted to Directors and Consultants |
1,129,206 | immediately | 5 years | |
August 24, 2016, options granted to Employees |
2,886,619 | Vest as to 1/3 of the total number of Options granted, | 5 years | |
January 17, 2017, option grants to Employees |
8,325,572 | every year from Option Date Vest as to 1/4 of the total number of Options granted, | 7 years | |
February 7, 2017, option grants to Employees |
500,000 | every year from Option Date Vest as to 1/4 of the total number of Options granted, | 7 years | |
April 17, 2017, option grants to Employees |
1,500,000 | every year from Option Date Vest as to 1/4 of the total number of Options granted, | 7 years | |
September 7, 2017 options granted to |
200,000 | every year from Option Date Half vest in 3 months and the remaining half in 6 months. | 3 years | |
September 7, 2017, options granted to Directors |
368,059 | immediately | 7 years | |
September 15, 2017, options granted to Consultants |
91,206 | immediately | 3 years |
Inputs for Measurement of Grant Date Fair Values
The grant date fair value of all share based payment plans was measured based on the Black-Scholes formula. Expected volatility was estimated by considering historic average share price volatility. The inputs used in the measurement of fair values at grant date of the share based option plan are as follows:
Directors, Management, Employees, Medical Advisors and Consultants | |||||||
2017 | 2016 | ||||||
Fair Value at grant date (CDN) | $0.08 - $0.32 | $0.284 - $0.516 | |||||
Share price at grant date (CDN) | $0.15 - $0.54 | $0.679 - $1.08 | |||||
Exercise price (CDN) | $0.15 - $0.57 | $1.00 - $1.08 | |||||
Expected Volatility | 82.4% - 83.3% | 73.34% - 79.67% | |||||
Option Life | 3- 4 years | 3 years | |||||
Expected dividends | nil | nil | |||||
Risk-free interest rate (based on government bonds) | 0.89% - 1.63% | 0.44% - 0.57% |
12
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
4. |
SHARE CAPITAL (continued) |
The following is a summary of outstanding warrants included in Shareholders Equity as at September 30, 2017 and September 30, 2016 and changes during the periods then ended.
Nine Months | Nine Months | ||||||||||||
Ended September | Ended September | ||||||||||||
30, 2017 | 30, 2016 | ||||||||||||
Number of | Number of | ||||||||||||
Warrants | Amount | Warrants | Amount | ||||||||||
Opening Balance | 5,651,434 | $ | 855,800 | 14,257,434 | $ | 4,044,192 | |||||||
Expired during the period Exercise Price of CDN$2.00 Expiry June 21, 2016 | (5,121,500) | (1,877,941) | |||||||||||
Expired during the period Exercise Price of CDN$1.776 Expiry March 14, 2017 | (390,729) | (113,883) | |||||||||||
Ending Balance | 5,260,705 | $ | 741,917 | 9,135,934 | $ | 2,166,251 |
13
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
5. |
WARRANT LIABILTY |
Nine Months | Year Ended | ||||||||||||
Ended September | December | ||||||||||||
30, 2017 | 31, 2016 | ||||||||||||
Number of | Number of | ||||||||||||
Warrants | Amount | Warrants | Amount | ||||||||||
Balance, beginning | 77,451,086 | $ | 2,365,691 | 27,676,965 | $ | 2,137,751 | |||||||
Issue of warrants expiring, February 12, 2021 | 11,670,818 | 1,518,420 | |||||||||||
Issue of warrants expiring, February 23, 2021 | 1,746,789 | 215,321 | |||||||||||
Issue of warrants expiring, March 31, 2021 | 15,054,940 | 1,741,104 | |||||||||||
Issue of warrants expiring April 14, 2021 | 2,258,241 | 290,300 | |||||||||||
Issue of warrants expiring September 20, 2021 | 17,083,333 | 1,162,350 | |||||||||||
Issue of warrant expiring October 27, 2017 | 2,030,000 | 121,313 | |||||||||||
Issue of warrants expiring March 16, 2019 | 10,733,600 | 572,326 | |||||||||||
Issue of warrants expiring March 16, 2021 | 10,733,600 | 725,484 | |||||||||||
Issue of warrants expiring June 29, 2022 | 59,505,637 | 3,364,118 | |||||||||||
Issue of warrants expiring August 24, 2022 | 16,892,000 | 822,372 | |||||||||||
Warrants exercised during the period | (15,877,535) | (2,420,273) | (70,000) | (9,654) | |||||||||
Warrants expired during the period | (20,664,770) | - | |||||||||||
Foreign exchange adjustment | - | 221,742 | - | 138,799 | |||||||||
Fair value adjustment | - | 5,016,775 | - | (4,950,013) | |||||||||
Balance, ending | 138,773,618 | $ | 10,668,235 | 77,451,086 | $ | 2,365,691 |
In addition to the warrants listed above, at September 30, 2017, the Company has issued and outstanding, 8,979,289 broker unit warrants expiring between February 23, 2018 and June 29, 2019.
6. |
COMMITMENTS |
As a part of its program of research and development around the SPORT Surgical System, the Company has outsourced certain aspects of the design and development to a U.S. based technology and development company. At September 30, 2017, $2,992,258 in purchase orders remains outstanding. The Company also has on deposit with this same U.S. supplier $2,080,537 to be applied against future invoices. During the quarter new commitments of a U.S supplier of technical services totaling $510,800 were added. In addition, we maintain a deposit of $384,647 with three other U.S based development companies.
The Company has entered into a developmental agreement with a supplier that will require payments to be made to them, in future years, based on the achievement, by the Company, of certain milestones which could total up to $450,000.
14
TITAN MEDICAL INC. |
Notes to the Unaudited Condensed Interim Financial Statements |
Three and Nine Months Ended September 30, 2017 |
(In U.S. Dollars) |
7. |
RELATED PARTY TRANSACTIONS |
During the nine months ended September 30, 2017, transactions between the Company and directors, officers and other related parties were related to compensation matters in the normal course of operations and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties.
Compensation to the Executive Officers amounted to $409,227 and $1,165,759 for the three and nine months ended September 30, 2017 compared to $187,333 and $682,317 for the same period in 2016.
Officers and Directors of the Company control approximately 1.24% of the Company.
SeptemberMa30, 2017 | December 31, 2016 | ||||||||||||
Number of Shares | % | Number of Shares | % | ||||||||||
John Barker | 450,632 | 0.16 | 250,632 | 0.15 | |||||||||
Martin Bernholtz | 2,571,500 | 0.92 | 1,571,500 | 0.94 | |||||||||
John Hargrove | - | - | 298,200 | 0.18 | |||||||||
David McNally | 50,000 | 0.02 | - | - | |||||||||
Stephen Randall | 357,307 | 0.13 | 102,800 | 0.06 | |||||||||
Reiza Rayman | - | - | 4,357,117 | 2.62 | |||||||||
John Schellhorn | 8,826 | 0.003 | - | - | |||||||||
Bruce Wolff | 35,299 | 0.01 | 17,552 | 0.01 | |||||||||
TOTAL | 3,473,564 | 1.24 | 6,597,801 | 3.96 | |||||||||
Common Shares Outstanding | 280,253,818 | 100% | 166,511,446 | 100% |
8. |
SEGMENTED REPORTING |
The Company operates in a single reportable operating segment the research and development of SPORT, the next generation of surgical robotic platform.
9. |
SUBSEQUENT EVENTS |
On October 7, 2017, the company granted 33,150 incentive stock options to a consultant of the Company pursuant to its incentive stock option plan. These stock options vest immediately and are exercisable until October 7, 2022.
On October 10, 2017 the company issued 75,000 common shares of Titan to a consultant of the Company pursuant to a consultant agreement dated September 7, 2017
On October 31, 2017 Titan completed the final closing of a private placement led by a group of U.S robotic surgeons. 13,385,900 common shares of Titan were issued at a subscription price of CDN $0.25 per common share for gross proceeds of $2,677,732
Throughout the month of October 2017, 27,743,332 June 2022 warrants and 76,000 March 2019 warrants have been exercised for total proceeds of $4,348,324. In addition, 3,411,248 broker warrants have been exercised for total proceeds of $398,809.
15