XML 24 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Interim Statements of Cash Flows - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Apr. 21, 2016
Dec. 31, 2018
Dec. 31, 2017
Mar. 31, 2018
Mar. 31, 2017
Operating activities          
Net loss for the period   $ (7,127,966) $ (8,436,636) $ (14,625,790) $ (8,069,402)
Adjustment for items not affecting cash          
Depreciation   50,190 69,606 89,026 79,868
Amortization   209,682 246,920 323,905 550,080
Interest expense   129,933 640,168 1,294,005 41,934
Share based compensation expense   1,226,374 1,284,257 1,540,580 844,162
Shares issued for services   0 60,000 0 157,788
Accretion expense   2,421,060 290,375 1,937,308 0
Fair value adjustment   (337,923) 0    
Share premium       1,249,994 0
Gain on mark to market revaluation   (2,048,697) 0 376,674 0
Allowance for doubtful accounts   6,001 (16,349) (19,694) 0
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities   (5,471,346) (5,861,659) (7,833,992) (6,395,570)
Changes in non-cash working capital items          
Accounts receivable   (1,314,380) 93,680 190,867 (377,413)
Prepaid expenses and other receivables   (1,398,301) 83,003 (205,608) 20,525
Due from related parties   908 (643) (166) 22,714
Inventories   (98,163) (74,165) (9,194) (39,370)
Accounts payable   669,779 10,104 (60,098) (375,572)
Accrued liabilities   (429,935) 639,568 304,048 18,674
Customer advances   (800) (120,762) (120,762) 35,075
Deferred revenue   162,473 15,177 24,043 98,624
Net cash (used in) operating activities   (7,879,765) (5,215,697) (7,710,862) (6,992,313)
Investing activities          
Acquisition of equipment   (26,071) (17,182) (21,567) (170,790)
Net cash (used in) investing activities   (26,071) (17,182) (21,567) (170,790)
Financing activities          
Cash acquired on acquisition       0 266,635
Proceeds from convertible loans   7,826,633 4,699,975 7,111,375 2,000,000
Proceeds on exercise of warrants   0 1,125,038 1,125,038 40,195
Proceeds from the exercise of options       0 18,166
Repayment of promissory notes principal   0 (200,000) (200,000) 0
Repayment of promissory notes interest   0 (49,505) (49,505) 0
Repayment of demand notes principal   (50,000) (208,359) (208,359) 0
Repayment of demand notes interest   (2,975) (79,259) (79,259) 0
Proceeds from short term loan   0 400,000 400,000 0
Repayment of short term loan       (400,000) 0
Repayment of short term loan interest       (3,200) 0
Net cash provided by financing activities   7,773,658 5,687,890 7,696,090 2,324,996
Net decrease in cash and cash equivalents for the period   (132,178) 455,011 (36,339) (4,838,107)
Cash and cash equivalents, beginning of period $ 5,381,757 507,311 543,650 543,650 5,381,757
Cash and cash equivalents, end of period   $ 375,133 $ 998,661 $ 507,311 $ 543,650
Assets acquired and liabilities assumed at April 21, 2016:          
Current assets, including cash of $266,635 478,843        
Equipment 59,749        
Intangible assets 5,580,704        
Goodwill 22,308,275        
Accounts payable (241,299)        
Accrued liabilities (361,029)        
Customer deposits (86,487)        
Demand notes payable (324,894)        
Promissory Notes payable (217,808)        
Bionik advance (1,436,164)        
Non-cash consideration $ 25,759,890