EX-99.1 2 d817653dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Novadaq Technologies Inc.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(Unaudited)

(expressed in U.S. dollars, except common shares outstanding)

 

     Notes      As at
September 30,
2014
    As at
December 31,
2013
 

ASSETS

       

Current assets

       

Cash and cash equivalents

      $ 157,750,437      $ 182,329,782   

Accounts receivable

        13,979,422        8,502,095   

Prepaid expenses and other assets

        1,624,020        1,032,431   

Inventories

     3         6,261,784        3,845,695   
     

 

 

   

 

 

 
        179,615,663        195,710,003   

Non-current assets

       

Property and equipment, net

     4         14,331,003        13,360,833   

Intangible assets, net

     5         12,655,978        3,303,647   
     

 

 

   

 

 

 

Total Assets

      $ 206,602,644      $ 212,374,483   
     

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

       

Current liabilities

       

Accounts payable and accrued liabilities

      $ 6,076,199      $ 7,123,563   

Provisions

        310,204        187,080   

Deferred revenue

        330,208        380,325   

Deferred partnership fee revenue

        1,233,333        1,300,000   

Repayable government assistance

        —          17,587   
     

 

 

   

 

 

 
        7,949,944        9,008,555   

Non-current liabilities

       

Deferred revenue

        450,970        193,626   

Deferred partnership fee revenue

        1,083,333        1,991,666   

Shareholder warrants

     6         18,517,535        26,065,994   
     

 

 

   

 

 

 

Total Liabilities

      $ 28,001,782      $ 37,259,841   
     

 

 

   

 

 

 

Shareholders’ Equity

       

Share capital

     9       $ 314,804,184      $ 307,103,074   

Contributed surplus

     7         11,540,505        8,953,041   

Deficit

        (147,743,827     (140,941,473
     

 

 

   

 

 

 

Total Shareholders’ Equity

      $ 178,600,862      $ 175,114,642   
     

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

      $ 206,602,644      $ 212,374,483   
     

 

 

   

 

 

 

Common shares outstanding

     9         55,479,235        54,894,038   
     

 

 

   

 

 

 

Subsequent event

     12        

See accompanying notes to the interim condensed consolidated financial statements

 

1


Novadaq Technologies Inc.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)

(Unaudited)

(expressed in U.S. dollars)

 

            For the three months ended     For the nine months ended  
     Notes      September 30,
2014
    September 30,
2013
    September 30,
2014
    September 30,
2013
 

Product sales

      $ 11,111,225      $ 8,000,161      $ 30,893,753      $ 21,376,114   

Royalty revenue

        488,575        364,500        1,163,575        1,272,944   

Partnership fee revenue

        325,000        325,000        975,000        975,000   

Service revenue

        203,669        206,133        546,519        648,128   
     

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

        12,128,469        8,895,794        33,578,847        24,272,186   

Cost of sales

        4,326,751        3,153,741        12,160,671        8,929,135   
     

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

        7,801,718        5,742,053        21,418,176        15,343,051   
     

 

 

   

 

 

   

 

 

   

 

 

 

Selling and distribution expenses

        6,278,449        3,336,720        20,178,568        9,197,424   

Research and development expenses

        2,802,133        2,159,453        7,388,078        5,692,477   

Administrative expenses

        2,412,603        1,264,217        6,376,074        4,367,689   

Write-down of equipment

        —          25,488        —          25,488   

Write-down of inventory

        —          —          —          31,285   
     

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

        11,493,185        6,785,878        33,942,720        19,314,363   
     

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

        (3,691,467     (1,043,825     (12,524,544     (3,971,312

Finance costs

        —          (3,218     —          (179,707

Finance income

        50,194        34,123        177,662        66,827   

Warrants revaluation adjustment

     6         6,669,270        (5,881,543     5,519,528        (15,460,467

Gain on investment

        —          —          25,000        25,000   
     

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

        3,027,997        (6,894,463     (6,802,354     (19,519,659

Income tax expense

        —          (22,500     —          (67,500
     

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) and comprehensive income (loss) for the period

      $ 3,027,997      ($ 6,916,963   ($ 6,802,354   ($ 19,587,159
     

 

 

   

 

 

   

 

 

   

 

 

 

Basic income (loss) and comprehensive income (loss) per share for the period

     10       $ 0.05      ($ 0.14   ($ 0.12   ($ 0.43
     

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) and comprehensive income (loss) per share for the period

     10       ($ 0.06   ($ 0.14   ($ 0.22   ($ 0.43
     

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to the interim condensed consolidated financial statements

 

2


Novadaq Technologies Inc.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

(expressed in U.S. dollars)

 

     Share
capital
     Contributed
surplus
    Equity component
of convertible
debentures
    Deficit     Total  

As at December 31, 2013

   $ 307,103,074       $ 8,953,041        —        ($ 140,941,473   $ 175,114,642   

Loss and comprehensive loss

     —           —          —          (16,111,302     (16,111,302

Exercise of stock options (note 9)

     1,258,838         (506,448     —          —          752,390   

Stock-based compensation (note 7)

     —           776,071        —          —          776,071   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at March 31, 2014

   $ 308,361,912       $ 9,222,664        —        ($ 157,052,775   $ 160,531,801   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income and comprehensive income

     —           —          —          6,280,951        6,280,951   

Common shares issued to acquire intangible assets (note 5)

     3,500,000         —          —          —          3,500,000   

Exercise of warrants (note 6)

     2,313,207         —          —          —          2,313,207   

Exercise of stock options (note 9)

     588,607         (233,193     —          —          355,414   

Stock-based compensation (note 7)

     —           1,554,107        —          —          1,554,107   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at June 30, 2014

   $ 314,763,726       $ 10,543,578        —        ($ 150,771,824   $ 174,535,480   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income and comprehensive income

     —           —          —          3,027,997        3,027,997   

Exercise of stock options (note 9)

     40,458         (17,279     —          —          23,179   

Stock-based compensation (note 7)

     —           1,014,206        —          —          1,014,206   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at September 30, 2014

     314,804,184         11,540,505        —          (147,743,827     178,600,862   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at December 31, 2012

   $ 139,946,563       $ 7,908,224      $ 1,454,353      ($ 118,639,378   $ 30,669,762   

Loss and comprehensive loss

     —           —          —          (2,932,280     (2,932,280

Exercise of convertible debenture

     6,194,625         —          (1,434,840     —          4,759,785   

Exercise of warrants

     932,322         (23,052     —          —          909,270   

Exercise of stock options

     76,110         (26,908     —          —          49,202   

Stock-based compensation

     —           399,837        —          —          399,837   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at March 31, 2013

   $ 147,149,620       $ 8,258,101      $ 19,513      ($ 121,571,658   $ 33,855,576   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Loss and comprehensive loss

     —           —          —          (9,737,916     (9,737,916

Public offering

     54,674,930         —          —          —          54,674,930   

Exercise of convertible debenture

     85,530         —          (19,513     —          66,017   

Exercise of warrants

     1,665,039         —          —          —          1,665,039   

Exercise of stock options

     2,479,198         (916,283     —          —          1,562,915   

Stock-based compensation

     —           816,858        —          —          816,858   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at June 30, 2013

   $ 206,054,317       $ 8,158,676        —        ($ 131,309,574   $ 82,903,419   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Loss and comprehensive loss

     —           —          —          (6,916,963     (6,916,963

Exercise of stock options

     1,268,690         (481,931     —          —          786,759   

Stock-based compensation

     —           641,102        —          —          641,102   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

As at September 30, 2013

   $ 207,323,007       $ 8,317,847        —        ($ 138,226,537   $ 77,414,317   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to the interim condensed consolidated financial statements

 

3


Novadaq Technologies Inc.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(expressed in U.S. dollars)

 

            For the three months ended     For the nine months ended  
     Notes      September 30,
2014
    September 30,
2013
    September 30,
2014
    September 30,
2013
 

OPERATING ACTIVITIES

           

Net income (loss) and comprehensive income (loss) for the period

      $ 3,027,997      ($ 6,916,963   ($ 6,802,354   ($ 19,587,159

Items not affecting cash

           

Depreciation of property and equipment

     4         1,269,293        866,890        3,670,734        2,396,719   

Amortization of intangible assets

     5         239,382        76,188        516,422        246,683   

Stock-based compensation

     7         1,014,206        641,102        3,344,384        1,857,797   

Imputed interest on convertible debentures

        —          —          —          169,056   

Loss (gain) on investment

        —          —          (25,000     (25,000

Warrants revaluation adjustment

     6         (6,669,270     5,881,543        (5,519,528     15,460,467   

Write-down of equipment

        —          25,488        —          25,488   

Write-down of inventory

        —          —          —          31,285   
     

 

 

   

 

 

   

 

 

   

 

 

 
        (1,118,392     574,248        (4,815,342     575,336   
     

 

 

   

 

 

   

 

 

   

 

 

 

Changes in non-cash working capital

           

(Increase) decrease in accounts receivable

        (1,180,394     923,674        (5,477,327     (1,813,005

Increase in inventories

        (1,518,847     (346,139     (2,416,089     (1,998,299

Decrease (increase) in prepaid expenses and other assets

        24,747        270,880        (591,589     (118,611

Increase (decrease) in accounts payable and accrued liabilities and provisions

        258,182        (136,457     (913,944     1,205,189   

(Decrease) increase in deferred revenue and deferred partnership revenue

        (121,799     445,499        (116,784     223,716   
     

 

 

   

 

 

   

 

 

   

 

 

 

Net change in non-cash working capital balances related to operations

        (2,538,111     1,157,457        (9,515,733     (2,501,010
     

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in non-current deferred revenue and deferred partnership revenue

        13,553        (346,339     (650,989     (957,772
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used in) provided by operating activities

        (3,642,950     1,385,366        (14,982,064     (2,883,446
     

 

 

   

 

 

   

 

 

   

 

 

 

INVESTING ACTIVITIES

           

Purchase of property and equipment

     4         (921,596     (1,327,969     (5,237,984     (4,466,186

Disposals of property and equipment

     4         248,603        70,848        597,080        226,270   

Purchase of intangible assets including transaction costs

     5         —          (2,477,414     (6,368,753     (2,477,414

Redemption of investments

        —          —          25,000        25,000   
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash used in investing activities

        (672,993     (3,734,535     (10,984,657     (6,692,330
     

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING ACTIVITIES

           

Proceeds from issuance of common shares

        —          —          —          57,856,500   

Transaction costs paid relating to issuance of common shares

        —          —          —          (3,181,570

Repayment of government assistance

        —          (46,453     (17,587     (154,118

Proceeds from exercise of options

        23,179        786,759        1,130,983        2,398,876   

Proceeds from exercise of warrants

        —          —          284,276        621,912   
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by financing activities

        23,179        740,306        1,397,672        57,541,600   
     

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

        (4,292,764     (1,608,863     (24,569,049     47,965,824   

Impact of foreign exchange on cash and cash equivalents

        (9,996     1,891        (10,296     (6,397

Cash and cash equivalents at beginning of period

        162,053,197        88,520,580        182,329,782        38,954,181   
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

      $ 157,750,437      $ 86,913,608      $ 157,750,437      $ 86,913,608   
     

 

 

   

 

 

   

 

 

   

 

 

 

Non-cash investing activities – issuance of common shares valued at $3,500,000 in connection with acquisition of intangible assets (note 5).

See accompanying notes to the interim condensed consolidated financial statements

 

4


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

1.

DESCRIPTION OF THE ENTITY

Novadaq Technologies Inc. [“Novadaq” or the “Company”] was incorporated under the Canada Business Corporations Act on April 14, 2000. The interim condensed consolidated financial statements include the accounts of the Company and its subsidiaries. The Company is a listed company incorporated and domiciled in Canada whose shares are publicly traded on the Toronto Stock Exchange (“TSX”) and NASDAQ. The registered office is located at 5090 Explorer Drive, Suite 202, Mississauga, Ontario, Canada. The Company develops and commercializes medical imaging and therapeutic devices for use in the operating room. The Company’s proprietary imaging platform can be used to visualize blood vessels, nerves and the lymphatic system during surgical procedures.

 

2.

ACCOUNTING POLICIES

These interim condensed consolidated financial statements for the three and nine month periods ended September 30, 2014 of the Company were prepared in accordance with International Accounting Standard 34, Interim Financial Reporting [“IAS 34”] as issued by the International Accounting Standards Board [“IASB”].

The same accounting policies and methods of computation were followed in the preparation of these interim condensed consolidated financial statements as were followed in the preparation of the annual consolidated financial statements for the year ended December 31, 2013 prepared in accordance with International Financial Reporting Standards [“IFRS”] as issued by the IASB. The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements. Accordingly, these interim condensed consolidated financial statements for the three and nine month periods ended September 30, 2014 should be read together with the annual consolidated financial statements for the year ended December 31, 2013, which are available on SEDAR at www.sedar.com.

The preparation of interim condensed consolidated financial statements in accordance with IAS 34 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company’s accounting policies. The areas involving a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the financial statements are consistent with those disclosed in the notes to the annual consolidated financial statements for the year ended December 31, 2013. These interim condensed consolidated financial statements were authorized for issue by the Board of the Directors on November 5, 2014.

New standards, interpretations and amendments not yet adopted by the Company

[a] IFRS 9 – Financial Instruments

IFRS 9 (2009) introduced new requirements for the classification and measurement of financial assets. Under IFRS 9 (2009), financial assets are classified and measured based on the business model in which they are held and the characteristics of their contractual cash flows.

IFRS 9 (2010) introduced additional changes relating to financial liabilities and IFRS 9 (2013) introduced hedging guidance. On July 24, 2014, the IASB issued the final version of the standard, which supersedes all previous versions (IFRS 9 (2014)).

 

5


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

The Company does not intend to early adopt IFRS 9 (2014) in its financial statements and will adopt it for the annual period beginning on January 1, 2018, which is the mandatory adoption date specified in IFRS 9 (2014). The extent of the impact of adoption of the standard has not yet been determined.

[b] IFRS 15 – Revenue from Contracts with Customers

IFRS 15 contains a single model that applies to contracts with customers and two approaches to recognizing revenue: at a point in time or over time. The model features a contract-based five-step analysis of transactions to determine whether, how much and when revenue is recognized. New estimates and judgmental thresholds have been introduced, which may affect the amount and/or timing of revenue recognized.

The Company intends to adopt IFRS 15 in its financial statements for the annual period beginning on January 1, 2017. The extent of the impact of adoption of the standard has not yet been determined.

 

3.

INVENTORIES

Inventories by category are as follows:

 

     September 30,
2014

$
     December 31,
2013
$
 

Raw materials

     4,695,286         3,099,134   

Medical devices, software and parts

     1,498,632         686,545   

TMR kits

     67,866         60,016   
  

 

 

    

 

 

 
     6,261,784         3,845,695   
  

 

 

    

 

 

 

Inventories are valued at the lower of cost and net realizable value. Cost is determined on a first-in, first-out basis for finished goods and a weighted average basis for raw materials.

For the three month period ended September 30, 2014, $1,528,243 [three month period ended September 30, 2013 – $1,043,484] of inventory has been recognized in cost of sales. For the nine month period ended September 30, 2014, $4,853,175 [nine month period ended September 30, 2013 – $2,750,645] of inventory has been recognized in cost of sales.

 

6


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

4.

PROPERTY AND EQUIPMENT

 

     Medical
devices

$
    Furniture
and fixtures

$
    Computer
equipment

$
    Leasehold
improvements
$
    Total
$
 

Cost:

          

Opening balance at January 1, 2014

     20,658,005        432,187        1,475,962        284,716        22,850,870   

Additions

     2,260,248        3,884        26,575        —          2,290,707   

Disposals

     (119,281     —          —          —          (119,281
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2014

     22,798,972        436,071        1,502,537        284,716        25,022,296   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additions

     1,963,555        9,539        43,123        9,464        2,025,681   

Disposals

     (316,523     —          —          —          (316,523
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2014

     24,446,004        445,610        1,545,660        294,180        26,731,454   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additions

     899,103        801        21,692        —          921,596   

Disposals

     (439,218     —          —          —          (439,218
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2014

     24,905,889        446,411        1,567,352        294,180        27,213,832   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation:

          

Opening balance at January 1, 2014

     (7,594,540     (402,847     (1,273,845     (218,805     (9,490,037

Depreciation

     (1,097,270     (3,583     (41,087     (10,612     (1,152,552

Disposals

     34,501        —          —          —          34,501   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at March 31, 2014

     (8,657,309     (406,430     (1,314,932     (229,417     (10,608,088
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation

     (1,190,564     (4,270     (43,906     (10,149     (1,248,889

Disposals

     52,826        —          —          —          52,826   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at June 30, 2014

     (9,795,047     (410,700     (1,358,838     (239,566     (11,804,151
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation

     (1,214,923     (4,451     (44,701     (5,218     (1,269,293

Disposals

     190,615        —          —          —          190,615   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2014

     (10,819,355     (415,151     (1,403,539     (244,784     (12,882,829
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net book value at September 30, 2014

     14,086,534        31,260        163,813        49,396        14,331,003   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Medical
devices

$
    Furniture
and fixtures
$
    Computer
equipment

$
    Leasehold
improvements
$
    Total
$
 

Cost:

          

Opening balance at January 1, 2013

     14,989,715        410,413        1,254,189        236,628        16,890,945   

Additions

     6,132,863        21,774        221,773        48,088        6,424,498   

Disposals

     (464,573     —          —          —          (464,573
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2013

     20,658,005        432,187        1,475,962        284,716        22,850,870   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation:

          

Opening balance at January 1, 2013

     (4,471,158     (390,981     (1,180,775     (130,370     (6,173,284

Depreciation

     (3,174,794     (11,866     (93,070     (88,435     (3,368,165

Write-downs

     (25,488     —          —          —          (25,488

Disposals

     76,900        —          —          —          76,900   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2013

     (7,594,540     (402,847     (1,273,845     (218,805     (9,490,037
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net book value at December 31, 2013

     13,063,465        29,340        202,117        65,911        13,360,833   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

7


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

As at September 30, 2014, medical devices includes construction-in-progress of $4,867,270 [December 31, 2013 – $2,689,174], which are not being depreciated. Depreciation will commence when the devices are placed at the medical institutions.

For the three and nine months periods ended September 30, 2014, additions included expenditures of $26,494 [three month period ended September 30, 2013 – $1,349,140] and $2,300,598 [nine month period ended September 30, 2013 – $2,969,059], respectively, on SPY Elite systems placed at medical institutions to generate revenue and Pinpoint systems for use in clinical trials.

 

5.

INTANGIBLE ASSETS

Intangible assets include licenses, and patent rights as summarized below:

 

     Licenses
$
    Patent
rights 
$
    Total
$
 

Cost:

      

Opening balance at January 1, 2014

     5,913,642        5,052,103        10,965,745   
  

 

 

   

 

 

   

 

 

 

Balance at March 31, 2014

     5,913,642        5,052,103        10,965,745   
  

 

 

   

 

 

   

 

 

 

Additions

     —          9,868,753        9,868,753   
  

 

 

   

 

 

   

 

 

 

Balance at June 30, 2014

     5,913,642        14,920,856        20,834,498   
  

 

 

   

 

 

   

 

 

 

Balance at September 30, 2014

     5,913,642        14,920,856        20,834,498   
  

 

 

   

 

 

   

 

 

 

Amortization:

      

Opening balance at January 1, 2014

     (5,913,642     (1,748,456     (7,662,098

Amortization

     —          (88,324     (88,324
  

 

 

   

 

 

   

 

 

 

Balance at March 31, 2014

     (5,913,642     (1,836,780     (7,750,422
  

 

 

   

 

 

   

 

 

 

Amortization

     —          (188,716     (188,716
  

 

 

   

 

 

   

 

 

 

Balance at June 30, 2014

     (5,913,642     (2,025,496     (7,939,138
  

 

 

   

 

 

   

 

 

 

Amortization

     —          (239,382     (239,382
  

 

 

   

 

 

   

 

 

 

Balance at September 30, 2014

     (5,913,642     (2,264,878     (8,178,520
  

 

 

   

 

 

   

 

 

 

Net book value at September 30, 2014

     —          12,655,978        12,655,978   
  

 

 

   

 

 

   

 

 

 

 

     Licenses
$
    Patent
rights

$
    Total
$
 

Cost:

      

Opening balance at January 1, 2013

     5,913,642        2,534,836        8,448,478   

Additions

     —          2,517,267        2,517,267   
  

 

 

   

 

 

   

 

 

 

Balance at December 31, 2013

     5,913,642        5,052,103        10,965,745   
  

 

 

   

 

 

   

 

 

 

Amortization:

      

Opening balance at January 1, 2013

     (5,854,324     (1,472,346     (7,326,670

Amortization

     (59,318     (276,110     (335,428
  

 

 

   

 

 

   

 

 

 

Balance at December 31, 2013

     (5,913,642     (1,748,456     (7,662,098
  

 

 

   

 

 

   

 

 

 

Net book value at December 31, 2013

     —          3,303,647        3,303,647   
  

 

 

   

 

 

   

 

 

 

 

8


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

On May 12, 2014, Novadaq acquired all outstanding shares of Aïmago SA (“Aïmago”). Aimago is Switzerland based and holds certain patents and patent rights related to medical imaging. Under terms of the agreement, Novadaq paid to Aïmago shareholders, consideration of $10,000,000, which includes $6,500,000 in cash, plus $3,500,000 in Novadaq common shares. The Company issued 201,845 common shares from treasury. If certain regulatory and commercial milestones are achieved in the future, Novadaq may also pay contingent consideration totaling an additional $2,400,000 which may be satisfied in cash or in Novadaq common shares at Novadaq’s option. Of the initial consideration of $10,000,000, approximately $357,000 has been allocated to inventory, with the remainder allocated to the patents. As part of the transaction, the Company incurred $225,000 of legal and other incremental costs which have been included as part of the cost of the patents. The Company will record the additional contingent consideration of up to $2,400,000 upon achievement of the specific milestones.

 

6.

WARRANTS

 

     Broker Warrants     February 2010
Shareholder Warrants
   

March 2011

Shareholder Warrants

    Total  
     #     $     #     $     #     $     $  

December 31, 2012

     19,210        23,052        542,431        3,254,828        1,621,846        9,748,102        13,025,982   

Exercised

     (19,210     (23,052     (148,558     (1,316,698     (60,331     (635,709     (1,975,459

Revaluation

     —          —          —          3,353,734        —          11,661,737        15,015,471   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2013

     —          —          393,873        5,291,864        1,561,515        20,774,130        26,065,994   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revaluation

     —          —          —          2,401,450        —          9,542,468        11,943,918   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

March 31, 2014

     —          —          393,873        7,693,314        1,561,515        30,316,598        38,009,912   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Exercised

     —          —          (103,784     (2,028,931     —          —          (2,028,931

Revaluation

     —          —          —          (1,686,309     —          (9,107,867     (10,794,176
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2014

     —          —          290,089        3,978,074        1,561,515        21,208,731        25,186,805   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revaluation

     —          —          —          (1,048,553     —          (5,620,717     (6,669,270
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

September 30, 2014

     —          —          290,089        2,929,521        1,561,515        15,588,014        18,517,535   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

On March 24, 2011, the Company closed a private placement of $14,280,240, net of transaction costs of $998,207, in exchange for 4,731,864 units at a price of CDN $3.17 per unit. Each unit consists of one common share and 0.45 of a warrant, representing 2,129,339 warrants. Each warrant has a five-year term and is exercisable for one common share at an exercise price of CDN $3.18. Because such warrants were denominated in Canadian dollars [a currency different from the Company’s functional currency], they are recognized as a financial liability at fair value through profit or loss. In determining the fair value of the warrants, the Company used the Black-Scholes option pricing model with the following assumptions: weighted average volatility rate of 66%; risk-free interest rate of 1.98%; expected life of five years; and an exchange rate of 1.026. The value of $3,695,513, net of transaction costs, was established on March 24, 2011 and subsequently revalued on December 31, 2011 utilizing the Black-Scholes option pricing model with the following assumptions: volatility rate of 64%; risk-free interest rate of 1.85%; expected life of 4.23 years; and exchange rate of 0.980. The fair value of the warrants before transaction costs were initially U.S. $1.86 per warrant at issuance and at December 31, 2013 were valued at U.S. $13.30 per warrant.

As at September 30, 2014, the warrants were revalued at U.S. $9.98 per warrant utilizing the following assumptions: volatility rate of 43%; risk-free interest rate of 1.26%; expected life of 1.48 years; a share price of CDN $14.30; an exercise price of CDN $3.18 and an exchange rate of 0.8929.

 

9


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

In February 2010, the Company closed a private placement of U.S. $6,610,157, net of cash transaction costs of $511,180, in which 3,049,205 units at CDN $2.43 per unit were issued. Each unit is comprised of one common share and one-fifth of a warrant. Each warrant has a five-year term and is exercisable for one common share at an exercise price of CDN $3.00. Because such warrants were denominated in Canadian dollars [a currency different from the Company’s functional currency], they are recognized as a financial liability at fair value through profit or loss. Broker cashless warrants of 128,066 were also issued as part of broker compensation which are exercisable for one common share at CDN $2.82 over a three-year term. Such broker warrants represented compensation provided to the brokers in connection with the private placement and were accounted for as non-cash transaction costs. The fair value of broker compensation for the services provided approximated the fair value of those warrants. In determining the initial fair value of the shareholder warrants, the Company used the Black-Scholes option pricing model with the following assumptions: volatility rate of 69%; risk-free interest rate of 1.88%; expected life of 5 years for shareholder warrants and 3 years for broker warrants; and exchange rate of 0.960. Shareholder warrants were initially valued at U.S. $1.47 and revalued at December 31, 2013 at U.S. $13.44 per warrant.

As at September 30, 2014, the warrants were revalued at U.S. $10.10 per warrant utilizing the following assumptions: volatility rate of 43%; risk-free interest rate of 0.51%; expected life of 0.39 years; a share price of CDN $14.30; an exercise price of CDN $3.00 and an exchange rate of 0.8929.

 

7.

STOCK-BASED COMPENSATION PLANS

On March 29, 2005, the Company established an amended stock option plan [the “Plan”] for the employees, directors, senior officers and consultants of the Company and any affiliate of the Company which governs all options issued under its previously existing stock option plans and future option grants made under the Plan. On May 15, 2008, the shareholders at the annual and special meeting approved the “Second Amended and Restated Stock Option Plan”, which was an amendment to the Plan.

Under the Plan, options to purchase common shares of the Company may be granted by the Board of Directors. Options granted under the Plan will have an exercise price of not less than the volume-weighted average trading price of the common shares for the five trading days preceding the date on which the options are granted. The maximum aggregate number of common shares which may be subject to options under the Plan is 10% of the common shares of the Company outstanding from time to time.

Options granted under the Plan will generally vest over a three-year period and may be exercised in whole or in part at any time as follows: 33% on or after the first anniversary of the grant date, 67% on or after the second anniversary of the grant date and 100% on or after the third anniversary of the grant date. Options expire on the tenth anniversary of the grant date. Any options not exercised prior to the expiry date will become null and void. In connection with certain change of control transactions, including a take-over bid, merger or other structured acquisition, the Board of Directors may accelerate the vesting date of all unvested options such that all optionees will be entitled to exercise their full allocation of options and in certain circumstances, where such optionee’s employment is terminated in connection with such transaction, such accelerated vesting will be automatic. Options granted under the Plan will terminate on the earlier of the expiration of the option or 180 days following the death of the optionee or termination of the optionee’s employment because of permanent disability, as a result of termination of the optionee’s employment because of retirement of an optionee or as a result of such optionee ceasing to be a director, or 30 days following termination of an optionee.

 

10


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

The stock-based compensation cost that has been recognized for the three and nine month periods ended September 30, 2014 and included in the respective function line in the interim consolidated statements of income (loss) and comprehensive income (loss) are $1,014,206 and $3,344,384 , respectively [three and nine month periods ended September 30, 2013 – $641,102 and $1,857,797, respectively].

A summary of the options outstanding as at September 30, 2014 and December 31, 2013 under the Plan are presented below (all weighted average exercise prices expressed in CDN dollars):

 

     Nine months ended
September 30, 2014
     Year ended
December 31, 2013
 
     Number
outstanding
#
    Weighted
average
exercise price
$
     Number
outstanding
#
    Weighted
average
exercise price

$
 

Options outstanding, beginning of period

     2,710,944        6.72         3,066,295        3.98   

Options granted

     1,215,920        18.32         786,500        13.83   

Options exercised

     (279,568     4.43         (899,695     2.74   

Option cancelled

     (9,500     13.01         (66,655     2.14   

Options forfeited

     (202,667     16.98         (175,501     12.90   
  

 

 

   

 

 

    

 

 

   

 

 

 

Options outstanding, end of period

     3,435,129        10.39         2,710,944        6.72   
  

 

 

   

 

 

    

 

 

   

 

 

 

Options exercisable, end of period

     1,822,298        5.36         1,598,577        4.13   
  

 

 

   

 

 

    

 

 

   

 

 

 

The Company uses the Black-Scholes option pricing model to determine the fair value of options. On August 1, 2014, the Company issued 95,000 options under the Plan to employees. For the three month period ended September 30, 2014, the Company used the following assumptions to determine the fair value of the options granted:

 

     Employees  

Weighted average volatility rate

     46

Expected dividend yield

     Nil   

Weighted average expected life (in years)

     3.6   

Weighted average interest rate

     1.32

Exchange rate

     0.9158   

 

11


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

On February 7, 2014, the Company issued 320,000 options, on May 21, 2014, the Company issued 800,920 options and on August 1, 2014, the Company issued 95,000 options under the Plan to employees. For the nine month period ended September 30, 2014, the Company used the following assumptions to determine the fair value of the options granted:

 

     February 7,
2014 Grant
    May 21,
2014 Grant
    August 1,
2014 Grant
 
     Employees     Employees     Management     Board of
Directors
    Employees  

Weighted average volatility rate

     46     46     75     75     46

Expected dividend yield

     Nil        Nil        Nil        Nil        Nil   

Weighted average expected life (in years)

     3.6        3.6        6.3        6.7        3.6   

Weighted average interest rate

     1.37     1.23     1.71     1.77     1.32

Exchange rate

     0.9067        0.9147        0.9147        0.9147        0.9158   

Fair Value

     $6.17        $5.00        $10.02        $10.23        $4.81   

The expected life of the share options is based on historical data and current expectations and is not necessarily indicative of exercise patterns that may occur. The expected volatility reflects the assumption that the historical volatility over a period similar to the options is indicative of future trends, which may also not necessarily be the actual outcome.

There have been no modifications to the Plan during the periods presented in the interim condensed consolidated financial statements.

 

8.

FAIR VALUE OF FINANCIAL INSTRUMENTS

[a] Fair value

Set out below is a comparison by class of the carrying amounts and fair value of the Company’s financial instruments that are carried in the interim condensed consolidated financial statements:

 

     September 30, 2014      December 31, 2013  
     Carrying
amount

$
     Fair value
$
     Carrying
amount

$
     Fair value
$
 

Financial assets

           

Held-for-trading

           

Cash and cash equivalents

     157,750,437         157,750,437         182,329,782         182,329,782   

Loans and receivables

           

Accounts receivable

     13,979,422         13,979,422         8,502,095         8,502,095   
  

 

 

    

 

 

    

 

 

    

 

 

 
     171,729,859         171,729,859         190,831,877         190,831,877   
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities

           

Derivative financial liabilities at fair value through profit or loss

           

Shareholder warrants

     18,517,535         18,517,535         26,065,994         26,065,994   

Repayable government assistance

     —           —           17,587         17,587   

Accounts payable and accrued liabilities and provisions

     6,386,403         6,386,403         7,310,643         7,310,643   
  

 

 

    

 

 

    

 

 

    

 

 

 
     24,903,938         24,903,938         33,394,224         33,394,224   
  

 

 

    

 

 

    

 

 

    

 

 

 

The fair values of the financial assets and liabilities are shown at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.

 

12


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

The following methods and assumptions were used to estimate the fair values:

 

   

Cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities and provisions approximate their carrying amounts largely due to the short-term maturities of these instruments.

 

   

The fair value of the warrants are estimated using the Black-Scholes option pricing model incorporating various inputs including the underlying price volatility and discount rate.

[b] Fair value hierarchy

The Company uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:

 

   

Level 1 – Inputs to the valuation methodology are quoted prices [unadjusted] for identical assets or liabilities in active markets.

 

   

Level 2 – Inputs to valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

   

Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement.

The fair value hierarchy of financial instruments measured at fair value on the interim condensed consolidated statements of financial position is as follows:

 

     September 30, 2014      December 31, 2013  
     Level 1
$
     Level 2
$
     Level 3
$
     Level 1
$
     Level 2
$
     Level 3
$
 

Financial assets

              

Cash and cash equivalents

     157,750,437         —           —           182,329,782         —           —     

Financial liabilities

              

Shareholder warrants

     —           18,517,535         —           —           26,065,994         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

During the reporting periods, there were no transfers between Level 1 and Level 2 fair value measurements.

[c] Concentration of accounts receivable

As at September 30, 2014, $10,949,581 or 78% [December 31, 2013 – $7,294,367 or 86%] of the total accounts receivable are due from six customers [December 31, 2013 – six customers]. As at September 30, 2014, three customers had accounts receivable balances exceeding 10% of total accounts receivable [December 31, 2013 – three customers]. Concentration of these three customers comprised 29%, 15% and 15% of total accounts receivable as at September 30, 2014 as compared to 36%, 3% and nil, respectively as at December 31, 2013.

 

13


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

9.

SHARE CAPITAL

The Company has authorized share capital as follows: common shares – unlimited, no par value; preference shares – unlimited, no par value, issuable in one or more series.

Issued and outstanding

 

     Common shares  
     #      $  

Balance at December 31, 2012

     40,226,243         139,946,563   

Public offering

     10,735,000         154,318,327   

Exercise of broker warrants pursuant to private placement

     19,210         23,052   

Exercise of convertible debt

     2,810,112         6,280,155   

Exercise of stock options

     899,695         3,960,668   

Exercise of warrants

     203,778         2,574,309   
  

 

 

    

 

 

 

Balance at December 31, 2013

     54,894,038         307,103,074   
  

 

 

    

 

 

 

Exercise of stock options

     196,246         1,258,838   
  

 

 

    

 

 

 

Balance at March 31, 2014

     55,090,284         308,361,912   
  

 

 

    

 

 

 

Common shares issued to acquire intangible assets (note 5)

     201,845         3,500,000   

Exercise of stock options

     78,155         588,607   

Exercise of warrants

     103,784         2,313,207   
  

 

 

    

 

 

 

Balance at June 30, 2014

     55,474,068         314,763,726   
  

 

 

    

 

 

 

Exercise of stock options

     5,167         40,458   
  

 

 

    

 

 

 

Balance at September 30, 2014

     55,479,235         314,804,184   
  

 

 

    

 

 

 

 

10.

INCOME (LOSS) PER SHARE

Basic income (loss) per share amounts are calculated by dividing net income (loss) for the period attributable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted income (loss) per share amounts are calculated by dividing the net income (loss) attributable to common shareholders by the weighted average number of ordinary shares outstanding during the period plus the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.

 

14


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

The following reflects the net income (loss) and weighted average number of shares data used in the basic and diluted income (loss) per share computations:

 

     For the three months ended     For the nine months ended  
     September 30,
2014
    September 30,
2013
    September 30,
2014
    September 30,
2013
 

Income (loss) and comprehensive income (loss) attributable to shareholders for basic income (loss) per share

   $ 3,027,997      ($ 6,916,963   ($ 6,802,354   ($ 19,587,159
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) and comprehensive income (loss) attributable to shareholders for diluted income (loss) per share

   ($ 3,641,273   ($ 6,916,963   ($ 12,321,882   ($ 19,587,159
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares for basic income (loss) per share

     55,476,307        48,495,577        55,202,007        45,089,940   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares for diluted income (loss) per share

     58,301,177        48,495,577        56,738,318        45,089,940   
  

 

 

   

 

 

   

 

 

   

 

 

 

There have been no other transactions involving ordinary shares or potential ordinary shares between the reporting date and the date of issuance of these interim condensed consolidated financial statements.

The conversion of 1,070,752 outstanding stock options for the three month period ended September 30, 2014 and the conversion of 3,435,129 outstanding stock options for the nine month period ended September 30, 2014 has not been included in the determination of basic and diluted loss per share as to do so would have been anti-dilutive. The conversion of 2,873,377 outstanding stock options and 1,955,388 warrants for the three and nine month period ended September 30, 2013 has not been included in the determination of basic and diluted loss per share as to do so would have been anti-dilutive.

 

11.

SEGMENT INFORMATION

The Company’s business activities are conducted through one segment which consists of medical devices. Segment performance is based on gross margin and is measured consistently with the gross margin of the consolidated financial statements since there is only one segment.

Revenue by region is as follows:

 

     For the three months ended      For the nine months ended  
     September 30,
2014

$
     September 30,
2013

$
     September 30,
2014

$
     September 30,
2013

$
 

United States

     10,023,790         7,023,050         28,454,272         21,945,114   

Outside United States

     2,104,679         1,872,744         5,124,575         2,327,072   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     12,128,469         8,895,794         33,578,847         24,272,186   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

15


Novadaq Technologies Inc.

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2014

(Unaudited)

(expressed in U.S. dollars except as otherwise indicated)

 

Property and equipment, net is as follows:

 

     September 30,
2014

$
     December 31,
2013

$
 

Canada

     5,536,993         5,161,713   

United States

     8,794,010         8,199,120   
  

 

 

    

 

 

 

Total

     14,331,003         13,360,833   
  

 

 

    

 

 

 

Intangible assets are domiciled as follows:

 

     September 30,
2014

$
     December 31,
2013

$
 

Canada

     3,064,135         3,303,647   

Outside Canada

     9,591,843         —     
  

 

 

    

 

 

 

Total

     12,655,978         3,303,647   
  

 

 

    

 

 

 

 

12.

COMMITMENTS

The Company’s existing lease in Richmond, B.C. will expire on June 30, 2015. A new 10 year lease has been executed for premises in Burnaby, B.C., for the period commencing July 1, 2015. The total lease commitment for the 10 year period is $5,746,945.

 

13.

SUBSEQUENT EVENT

Novadaq Technologies Inc. and LifeCell™ Corporation, an Acelity Company (“LifeCell”), agreed to transfer all marketing and distribution rights to the SPY® Elite System from LifeCell to Novadaq. The transfer will be effective November 30, 2014 with LifeCell providing certain services during a transition period from December 1, 2014 to December 31, 2014 for a service fee equal to approximately the revenue share pursuant to the distribution agreements. The parties terminated the distribution agreement, signed in September 2010, related to the marketing and distribution of the SPY® Elite System in the fields of open plastic reconstructive, gastrointestinal, head and neck, and other surgery and also terminate agreements that were signed in November 2011 related to the marketing and distribution of the SPY® Elite System in the interventional and vascular fields. The original expiry dates of these agreements were September 2015 and November 2017, respectively. The termination agreement provided for, along with other customary terms, a one-time payment of U.S.$4.5 million to LifeCell upon termination. The two parties also agreed to settle any and all legal disputes.

 

16