0001104659-21-108738.txt : 20210824 0001104659-21-108738.hdr.sgml : 20210824 20210824060136 ACCESSION NUMBER: 0001104659-21-108738 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 9 CONFORMED PERIOD OF REPORT: 20210824 FILED AS OF DATE: 20210824 DATE AS OF CHANGE: 20210824 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Quipt Home Medical Corp. CENTRAL INDEX KEY: 0001540013 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MISC HEALTH & ALLIED SERVICES, NEC [8090] IRS NUMBER: 000000000 STATE OF INCORPORATION: A1 FISCAL YEAR END: 0930 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-40413 FILM NUMBER: 211198398 BUSINESS ADDRESS: STREET 1: 1019 TOWN DRIVE CITY: WILDER STATE: KY ZIP: 41076 BUSINESS PHONE: 859-878-2220 MAIL ADDRESS: STREET 1: 1019 TOWN DRIVE CITY: WILDER STATE: KY ZIP: 41076 FORMER COMPANY: FORMER CONFORMED NAME: Protech Home Medical Corp. DATE OF NAME CHANGE: 20200714 FORMER COMPANY: FORMER CONFORMED NAME: Patient Home Monitoring Corp. DATE OF NAME CHANGE: 20120119 6-K 1 tm2125757d1_6k.htm FORM 6-K

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 6-K

 

 

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE

SECURITIES EXCHANGE ACT OF 1934

 

For the month of August 2021

 

Commission File Number: 001-40413

 

 

 

Quipt Home Medical Corp.

(Translation of registrant’s name into English)

 

 

 

1019 Town Drive

Wilder, Kentucky 41076

(Address of principal executive office)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F  ¨                Form 40-F  x

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ¨

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ¨

 

 

 

 

EXHIBIT INDEX

 

Exhibit   Description
     
99.1   News Release dated August 23, 2021
99.2   News Release dated August 23, 2021
99.3   Management’s Discussion and Analysis for the three and nine months ended June 30, 2021
99.4   Form 52-109FV2 - Certification of Interim Filings (CEO) dated August 23, 2021
99.5   Form 52-109FV2 - Certification of Interim Filings (CFO) dated August 23, 2021
99.6   Condensed Consolidated Interim Financial Statements and notes thereto as at and for the three and six months ended June 30, 2021 and 2020

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Quipt Home Medical Corp.

 

Date: August 24, 2021 /s/ Gregory Crawford
  Chief Executive Officer
   

 

 

EX-99.1 2 tm2125757d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

QUIPT HOME MEDICAL REPORTS RECORD THIRD QUARTER FISCAL 2021 FINANCIAL RESULTS

 

POSTS REVENUE GROWTH OF 41% AND ADJUSTED EBITDA GROWTH OF 21%

 

STRONG ORGANIC GROWTH OF 11% YTD AS COMPARED TO 2020

 

Cincinnati, Ohio – August 23, 2021 – Quipt Home Medical Corp. (the “Company”) (NASDAQ:QIPT; TSXV:QIPT), a U.S. based leader in the home medical equipment industry, focused on end-to-end respiratory care, today announced its third quarter fiscal 2021 financial results and operational highlights. These results pertain to the three and six months ended June 30, 2021 and are reported in U.S. Dollars.

 

Quipt will host its Quarterly Earnings Conference Call on Tuesday, August 24, 2021 at 10:00 a.m. (ET). The dial-in number is 1 (800) 309-4610 or 1 (604) 638-5340.

 

Financial Highlights:

 

§Revenue for Q3 2021 was $26.2 million compared to $18.6 million for Q3 2020, representing a 41% increase in revenue year-over-year. Compared to Q3 2020, the Company experienced organic growth of 7%. For YTD 2021 the Company experienced 11% organic growth as compared to the corresponding period in 2020.

 

§Recurring revenue as of Q3 2021 continues to be strong and exceeds 75% of total revenue.

 

§Adjusted EBITDA (defined below) for Q3 2021 was $5.3 million (20.2% margin), compared to Adjusted EBITDA for Q3 2020 of $4.4 million, representing a 21% increase year-over-year. Adjusted EBITDA margin was impacted by one-time costs related to the Company’s NASDAQ listing. On May 27, 2021, the Company commenced trading on NASDAQ.

 

§Net income for Q3 2021 was $6.3 million or $0.19 per fully diluted share, compared to a loss of $2.5 million for Q3 2020 or $(0.12) per fully diluted share.

 

§Cash flow from continuing operations was $11.9 million for the nine months ended June 30, 2021 compared to $9.7 million for the nine months ended June 30, 2020.

 

§For the nine months ending June 2021, bad debt expense was 8% compared to 10% for the corresponding period in 2020, an improvement of 2%. This exemplifies our ability to scale and add more revenue through add-on acquisitions without compromising our billing capabilities.

 

§The Company reported $30.6 million of cash on hand as at June 30, 2021 compared to $27.2 million as at March 31, 2021.

 

§The Company has an undrawn credit facility of $20 million as at June 30, 2021.

 

Operational Highlights:

 

§Through the Company’s continued use of technology and centralized intake processes, respiratory resupply set-ups and/or deliveries increased to 40,580 for the three months ended June 30, 2021, compared to 14,436 for the same period ended June 30, 2020, an increase of 181%.

 

§The Company’s customer base increased 74% year over year to 64,578 unique patients served in Q3 2021 from 37,128 unique patients in Q3 2020.

 

§Compared to 57,551 unique set-ups/deliveries in Q3 2020, the Company completed 95,192 unique set-ups/deliveries in Q3 2021, an increase of 65%.

 

§The Company is expanding its sales reach across fifteen U.S. states by the addition of experienced sales personnel.

 

§The Company changed its name from Protech Home Medical Corp. to Quipt Home Medical Corp. in May 2021 and is focused on expansion into a national homecare provider throughout the United States, with a patient centric model to meet the one-of-a-kind needs of every patient in its ecosystem.

 

Acquisition Related Update:

 

§The Company acquired three separate entities with combined operations in California, Missouri, Arkansas and Mississippi, reporting combined unaudited trailing 12-month annual revenues of approximately $5.5 million and Adjusted EBITDA of $550,000 prior to integration. The Company expects the margin profile to be in line with the overall business, post integration.

 

 

 

 

§On August 20, 2021, the Company acquired a business with operations in Missouri, reporting unaudited trailing 12-month annual revenues of approximately $5.5 million, and Adjusted EBITDA of $1.1 million, post integration.

 

§The Company is pleased to announce the addition of David Chester to lead the Company’s M&A and Integration team. David is a healthcare executive with 21 years’ experience with a specific focus on the Home Medical Equipment and Services Industry. David comes from one of the largest home medical equipment companies in the industry, where he served as Director of Acquisitions.

 

§The Company has reached 145,000 active patients, 18,500 referring physicians and 59 locations throughout 15 states.

 

Management Commentary:

 

“We continue to produce exceptional results, highlighted by our robust organic growth, driven by the strong execution displayed across the organization, comprised of over 600 dedicated team members. Our record third quarter financial and operating results are a direct result of our ability to leverage ongoing technology implementation and workflow processes to improve our operations. Strength in the underlying business combined with secular tailwinds and a bullish regulatory landscape provide us extraordinary opportunity to scale aggressively,” said CEO and Chairman Greg Crawford. “We have been extremely busy this year, entering five new states (Florida, California, Missouri, Arkansas and Mississippi), as we expand from a regional homecare provider into a national provider, within the United States. For the first time, we will utilize the Quipt brand name post-integration of acquisitions where it makes sense, marking the start of a longer-term plan to transition certain local market brands to Quipt, which we strongly believe will be a driver of future organic growth. The platform we have allows for organic and inorganic growth to be efficiently layered on to generate economies of scale. We have the substantial financial resources and operating expertise to build on the highly scalable platform we have, and we expect to be active on the acquisition front over the remainder of the year.

 

As many of you are aware, in mid-June, Philips Respironics issued a product recall for a large portion of their CPAPs, BiPaps and ventilators. Philips has been a fantastic partner to us over the years, and we are committed to working through the recall united together. As it relates to our supply chain, it is worth noting, Philips represents a minority percentage of the impacted category for us, and we have not experienced any material impact to date. The Quipt clinical team has done an excellent job working with patients and physicians to manage this complex process and we will continue to work diligently to minimize any future impact. Our focus on delivering superior patient care positions us well to drive future growth.”

 

Chief Financial Officer Hardik Mehta added, “I am very proud of our record breaking third quarter financial and operating results. We reached the high end of our target run-rate revenue range one quarter early, nearing $105 million, whilst maintaining an above 20% Adjusted EBITDA margin inclusive of the one-time costs related to our listing on NASDAQ. Our strong performance was driven through higher volumes, cash collections and continuing to support the business with lower operating costs. Organic growth has been a top priority for the team, and the 11% organic growth achieved year-to-date embodies the ongoing execution company-wide. Our infrastructure allows us to scale quickly as evidenced by the entrance into five new U.S. states so far this year, adding over $15 million in revenue, and 35,000 active patients. Our robust financial position provides us the ability to target meaningful acquisition candidates that work significantly to move the needle for our coverage sphere in the United States. Our pipeline continues to be very strong and I am excited to welcome David Chester to our team, to lead our acquisition and integration initiatives. We believe David will be instrumental in driving future growth and assist us in accelerating our acquisition pace.”

 

The financial statements of the Company for the three and six months ended June 30, 2021, and 2020 and accompanying Management Discussion & Analysis (MD&A) are available at www.sedar.com.

 

ABOUT QUIPT HOME MEDICAL CORP.

 

The Company provides in-home monitoring and disease management services including end-to-end respiratory solutions for patients in the United States healthcare market. It seeks to continue to expand its offerings to include the management of several chronic disease states focusing on patients with heart or pulmonary disease, sleep disorders, reduced mobility and other chronic health conditions. The primary business objective of the Company is to create shareholder value by offering a broader range of services to patients in need of in-home monitoring and chronic disease management. The Company’s organic growth strategy is to increase annual revenue per patient by offering multiple services to the same patient, consolidating the patient’s services, and making life easier for the patient.

 

 

 

 

There can be no assurance that any future acquisitions will be completed as proposed or at all and ‎no definitive agreements have been executed. Completion of any transaction will be subject to ‎applicable director, shareholder and regulatory approvals.‎

 

Forward-Looking Statements

 

Certain statements contained in this press release constitute "forward-looking information" as such ‎term is ‎‎‎‎defined in applicable Canadian and United States securities legislation. The words "may", ‎‎"would", "could", "should", "potential", ‎‎‎‎‎"will", "seek", "intend", "plan", "anticipate", "believe", ‎‎"estimate", "expect" and similar expressions as they relate ‎‎‎‎to the Company, including: the Company expecting the margin profile of the three new acquisitions announced on July 14, 2021 to be in line ‎with the overall business, post integration; the Company expecting its Missouri acquisition to have an Adjusted EBITDA of $1.1 million ‎post integration (meaning within approximately six months);‎ the Company aggressively scaling; the Company believing that the transition in certain ‎local market brands to Quipt, will be a driver of future organic growth; and the Company expecting to be active on ‎the acquisition front over the remainder of the year; ‎are intended to identify ‎forward-looking information. All ‎‎statements other than ‎statements of ‎‎historical fact may be forward-looking ‎ ‎information. Such ‎statements reflect the ‎Company's current ‎views and ‎intentions with respect to future events, and ‎‎current information available to the ‎Company, and are ‎subject to ‎certain risks, uncertainties, and ‎assumptions. Many factors ‎‎could ‎cause the actual results, performance or achievements that may ‎be expressed or ‎implied by such forward-‎‎looking ‎information to vary from those described herein ‎should one or more of these risks ‎or uncertainties ‎‎materialize. ‎Examples of such risk factors ‎include, without limitation: credit; market (including ‎equity, commodity, ‎‎foreign ‎exchange and ‎interest rate); liquidity; operational (including technology and ‎infrastructure); ‎‎reputational; ‎‎insurance; strategic; regulatory; legal; environmental; capital adequacy; the ‎general business and ‎‎‎economic ‎conditions in the regions in which the Company operates; the ability of the ‎Company to ‎execute on key ‎‎priorities, ‎including the successful completion of acquisitions, business retention, ‎and ‎strategic plans and to ‎‎attract, develop ‎and retain key executives; difficulty integrating newly ‎acquired businesses; ‎the ability to ‎‎implement business ‎strategies and pursue business opportunities; ‎low profit market segments; ‎disruptions in or ‎‎attacks (including ‎cyber-attacks) on the Company's ‎information technology, internet, network ‎access or other ‎‎voice or data ‎communications systems or ‎services; the evolution of various types of fraud or other ‎criminal ‎‎behavior to which ‎the Company ‎is exposed; the failure of Third parties to comply with their obligations to ‎the ‎‎Company or its ‎‎affiliates; the impact of new and changes to, or application of, current laws and regulations; ‎‎‎decline ‎of ‎reimbursement rates; dependence on few payors; possible new drug discoveries; a novel ‎business model; ‎‎‎‎dependence on key suppliers; granting of permits and licenses in a highly regulated ‎business; the overall difficult ‎‎‎‎litigation environment, including in the United States; increased ‎competition; changes in foreign currency rates; increased ‎‎‎‎funding costs and market volatility due to ‎market illiquidity and competition for funding; the availability of funds ‎‎‎‎and resources to pursue ‎operations; critical accounting estimates and changes to accounting standards, policies, ‎‎‎‎and methods ‎used by the Company; the occurrence of natural and unnatural catastrophic events ‎and claims ‎‎‎‎‎resulting from such events; and risks related to COVID-19 including various recommendations, ‎orders ‎and ‎‎‎measures of governmental ‎authorities ‎to try to limit the pandemic, including travel ‎restrictions, border closures, ‎‎‎‎non-essential business ‎closures, ‎quarantines, self-isolations, shelters-‎in-place and social distancing, disruptions ‎‎‎to ‎markets, economic ‎activity, ‎financing, supply chains ‎and sales channels, and a deterioration of general ‎‎‎economic ‎conditions ‎including a ‎possible national ‎or global recession‎; as well as those risk factors discussed or ‎‎‎referred to in ‎the Company’s ‎disclosure ‎documents filed with United States Securities and Exchange Commission and available ‎at www.sec.gov, and with the securities regulatory authorities in certain provinces of Canada and ‎available at www.sedar.com. Should any factor affect the Company in an unexpected ‎‎‎manner, or ‎should ‎assumptions ‎underlying the forward-looking information prove incorrect, the actual results ‎or ‎‎‎events may differ ‎materially ‎from the results or events predicted. Any such forward-looking ‎information is ‎‎‎expressly qualified in its ‎entirety by ‎this cautionary statement. Moreover, the ‎Company does not assume ‎‎‎responsibility for the accuracy or ‎‎completeness of such forward-looking ‎information. The forward-looking ‎‎‎information included in this press release ‎is ‎made as of the date ‎of this press release and the Company undertakes ‎‎‎no obligation to publicly update or revise ‎any ‎‎forward-looking information, other than as required by applicable ‎‎‎law.‎

 

 

 

 

Non-GAAP Measures

 

This press release refers to “Adjusted EBITDA” which is a non-GAAP and non-IFRS financial measure that does not have a standardized meaning prescribed by GAAP or IFRS. The Company’s presentation of this financial measure may not be comparable to similarly titled measures used by other companies. This financial measure is intended to provide additional information to investors concerning the Company’s performance. Adjusted EBITDA is defined as EBITDA excluding stock-based compensation. Adjusted EBITDA is a Non-IFRS measure the Company uses as an indicator of financial health and excludes several items which may be useful in the consideration of the financial condition of the Company, including interest expense, income taxes, depreciation, amortization, stock-based compensation, goodwill impairment and change in fair value of debentures and financial derivatives. The following table shows our Non-IFRS measure (Adjusted EBITDA) reconciled to our net income for the indicated periods:

 

   Three
months
ended June 
30, 2021
  Three
months
ended June 
30, 2020
  Nine months
ended June 
30, 2021
  Nine months
ended June 
30, 2020
 
Net income (loss) from continuing operations  $6,329  $(2,528) $(4,677) $(3,198)
Add back:                 
Depreciation and amortization   4,803   3,648   12,494   10,594 
Interest expense, net   440   469   1,362   1,387 
Gain (loss) on foreign currency transactions   36   44   170   (552)
Change in fair value of debentures and warrants   (7,422)  2,470   6,704   1,106 
Transaction costs bought deal   -   210   -   210 
Provision (benefit) for income taxes   (535)  36   (1,941)  69 
EBITDA   3,651   4,349   14,112   9,616 
Stock-based compensation   1,597   52   1,624   153 
Acquisition-related costs   92   -   164   - 
Adjusted EBITDA  $5,340  $4,401  $15,900  $9,769 

 

Management uses this non- IFRS measure as a key metric in the evaluation of the Company’s performance and the consolidated financial results. The Company believes this non- IFRS measure is useful to investors in their assessment of the operating performance and the valuation of the Company. In addition, this non- IFRS measure addresses questions the Company routinely receives from analysts and investors and, in order to assure that all investors have access to similar data, the Company has determined that it is appropriate to make this data available to all investors. However, non- IFRS financial measures are not prepared in accordance with IFRS, and the information is not necessarily comparable to other companies and should be considered as a supplement to, not a substitute for, or superior to, the corresponding measures calculated in accordance with IFRS.

 

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

 

For further information please visit our website at www.Quipthomemedical.com, or contact:

 

Cole Stevens 

VP of Corporate Development 

Quipt Home Medical Corp. 

859-300-6455 

cole.stevens@myquipt.com

 

Gregory Crawford 

Chief Executive Officer 

Quipt Home Medical Corp. 

859-300-6455 

investorinfo@myquipt.com

 

 

 

EX-99.2 3 tm2125757d1_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

QUIPT ADDS 15,000 ACTIVE PATIENTS WITH CLOSING OF STRATEGIC ACQUISITION WITHIN A METRO HUB OF MISSOURI

 

$5.5 MILLION IN ANNUALIZED REVENUES, 20% ADJUSTED EBITDA MARGIN POST INTEGRATION EXPECTED, 1,500 UNIQUE REFERRING PHYSICIANS ADDED

 

Cincinnati, Ohio – August 23, 2021 – Quipt Home Medical Corp. (“Quipt” or the “Company”) (NASDAQ:QIPT; TSXV:QIPT), a U.S. based leader in the home medical equipment industry, focused on end-to-end respiratory care, is pleased to announce that it has recently acquired a business with operations in Missouri, reporting unaudited trailing 12-month annual revenues of approximately $5.5 million, and Adjusted EBITDA (defined below) of $1.1 million expected, post integration. As a reminder all figures stated are in USD.

 

Acquisition Details

 

The acquisition adds three locations, 15,000 active patients, 1,500 unique referring physicians, important insurance contracts and decades of operating experience, with an over 40-year operating track record in the markets served. The acquisition provides Quipt the ability to quickly expand on the recently acquired business in Missouri and gives meaningful exposure to a major U.S. city. The business has a diverse payor mix and traditional durable medical equipment product mix.

 

The Company is pleased to share the following updated metrics for the Company on a consolidated basis taking into consideration the three businesses recently acquired (including the acquisition disclosed herein):

 

·     145,000 current active patients;

 

·     18,500 referring physicians; and

 

·     60 locations across 15 U.S. States.

 

Under the terms of the definitive purchase agreement, Quipt acquired the business for approximately $2.25 million in cash. It is expected that the acquisition will increase Quipt’s annual revenues by approximately $5.5 million and, post integration, increase Quipt’s Adjusted EBITDA (as defined below) by $1.1 million.

 

Management Commentary

 

“We continue to focus on strategic acquisitions that help to build our footprint across the United States. The addition of 15,000 patients and 1,500 referring physicians significantly strengthens our overall interconnected healthcare network and the fast-paced expansion in Missouri will serve as a foundation for other new states, where we can grow through economical bolt-on acquisitions that provide us important insurance contracts,” said Greg Crawford, Chairman and CEO of Quipt. “Our continued dedication to superior patient care is helping us build market share across our geographies and we are excited to continue filling in the map. As we look at the last 90 days, not only have we accomplished a major milestone of listing on NASDAQ, but we have also completed four acquisitions with combined revenue of over $11 million, expanding us into four new states.

 

Chief Financial Officer, Hardik Mehta added, “We are able to add a metro hub to our operating footprint and $5.5 million in revenue providing us additional meaningful infrastructure in Missouri. As we continue to work through our acquisition pipeline, we are enthused to have the opportunity to penetrate existing and new states building scale both organically and through strategic bolt-on opportunities. While we accelerate our pace on acquisitions, I want to reiterate that we will continue our disciplined approach that has been very successful in growing shareholder value.

 

ABOUT QUIPT HOME MEDICAL CORP.

 

The Company provides in-home monitoring and disease management services including end-to-end respiratory solutions for patients in the United States healthcare market. It seeks to continue to expand its offerings to include the management of several chronic disease states focusing on patients with heart or pulmonary disease, sleep disorders, reduced mobility and other chronic health conditions. The primary business objective of the Company is to create shareholder value by offering a broader range of services to patients in need of in-home monitoring and chronic disease management. The Company’s organic growth strategy is to increase annual revenue per patient by offering multiple services to the same patient, consolidating the patient’s services, and making life easier for the patient.

 

 

 

 

There can be no assurance that any future acquisitions will be completed as proposed or at all and no definitive agreements have been executed. Completion of any transaction will be subject to applicable director, shareholder and regulatory approvals.

 

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

 

Forward-Looking Statements

 

Certain statements contained in this press release constitute "forward-looking information" as such term is defined in applicable Canadian securities legislation. The words "may", "would", "could", "should", "potential", "will", "seek", "intend", "plan", "anticipate", "believe", "estimate", "expect" and similar expressions as they relate to the Company, including: post integration financials results of Quipt; Quipt growing through economical bolt-on acquisitions that provide important insurance contracts; the Company’s acquisition approach; the Company accelerating its pace on acquisitions; and the amount the Company expects its annual revenues and Adjusted EBITDA will increase as a result of the acquisitions of the combined entities; are intended to identify forward-looking information. All statements other than statements of historical fact may be forward-looking information. Such statements reflect the Company's current views and intentions with respect to future events, and current information available to the Company, and are subject to certain risks, uncertainties and assumptions, including: the acquisition targets achieving results at least as good as historical performances; and the Company successfully identified, negotiating and completing additional acquisitions, including accretive acquisitions. Many factors could cause the actual results, performance or achievements that may be expressed or implied by such forward-looking information to vary from those described herein should one or more of these risks or uncertainties materialize. Examples of such risk factors include, without limitation: credit; market (including equity, commodity, foreign exchange and interest rate); liquidity; operational (including technology and infrastructure); reputational; insurance; strategic; regulatory; legal; environmental; capital adequacy; the general business and economic conditions in the regions in which the Company operates; the ability of the Company to execute on key priorities, including the successful completion of acquisitions, business retention, and strategic plans and to attract, develop and retain key executives; difficulty integrating newly acquired businesses; the ability to implement business strategies and pursue business opportunities; low profit market segments; disruptions in or attacks (including cyber-attacks) on the Company's information technology, internet, network access or other voice or data communications systems or services; the evolution of various types of fraud or other criminal behavior to which the Company is exposed; the failure of third parties to comply with their obligations to the Company or its affiliates; the impact of new and changes to, or application of, current laws and regulations; decline of reimbursement rates; dependence on few payors; possible new drug discoveries; a novel business model; dependence on key suppliers; granting of permits and licenses in a highly regulated business; the overall difficult litigation environment, including in the U.S.; increased competition; changes in foreign currency rates; increased funding costs and market volatility due to market illiquidity and competition for funding; the availability of funds and resources to pursue operations; critical accounting estimates and changes to accounting standards, policies, and methods used by the Company; the occurrence of natural and unnatural catastrophic events and claims resulting from such events; and risks related to COVID-19 including various recommendations, orders and measures of governmental authorities to try to limit the pandemic, including travel restrictions, border closures, non-essential business closures, quarantines, self-isolations, shelters-in-place and social distancing, disruptions to markets, economic activity, financing, supply chains and sales channels, and a deterioration of general economic conditions including a possible national or global recession; as well as those risk factors discussed or referred to in the Company’s disclosure documents filed with United States Securities and Exchange Commission and available at www.sec.gov, and with the securities regulatory authorities in certain provinces of Canada and available at www.sedar.com. Should any factor affect the Company in an unexpected manner, or should assumptions underlying the forward-looking information prove incorrect, the actual results or events may differ materially from the results or events predicted. Any such forward-looking information is expressly qualified in its entirety by this cautionary statement. Moreover, the Company does not assume responsibility for the accuracy or completeness of such forward-looking information. The forward-looking information included in this press release is made as of the date of this press release and the Company undertakes no obligation to publicly update or revise any forward-looking information, other than as required by applicable law.

 

 

 

 

Non-GAAP Measures

 

This press release refers to “Adjusted EBITDA” which is a non-GAAP and non-IFRS financial measure that does not have a standardized meaning prescribed by GAAP or IFRS. The Company’s presentation of this financial measure may not be comparable to similarly titled measures used by other companies. This financial measure is intended to provide additional information to investors concerning the Company’s performance. Adjusted EBITDA is defined as EBITDA excluding stock-based compensation. Adjusted EBITDA is a Non-IFRS measure the Company uses as an indicator of financial health and excludes several items which may be useful in the consideration of the financial condition of the Company, as applicable, including interest expense, income taxes, depreciation, amortization, stock- based compensation, goodwill impairment and change in fair value of debentures and financial derivatives.

 

For further information please visit our website at www.Quipthomemedical.com, or contact:

 

Cole Stevens 

VP of Corporate Development 

Quipt Home Medical Corp. 

859-300-6455 

cole.stevens@myquipt.com

 

Gregory Crawford 

Chief Executive Officer 

Quipt Home Medical Corp. 

859-300-6455 

investorinfo@myquipt.com

 

 

 

EX-99.3 4 tm2125757d1_ex99-3.htm EXHIBIT 99.3

 

Exhibit 99.3

 

3rd Quarter       2021

 

Management’s Discussion and Analysis

For the Three and Nine Months Ended June 30, 2021

 

Quipt Home Medical Corp.

 

 

 

 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

June 30, 2021 and 2020

(Tabular dollar amounts expressed in thousands, except per share amounts)

 

 

 

The following Management’s Discussion and Analysis (“MD&A”) of the financial condition and results of operations of Quipt Home Medical Corp., formerly Protech Home Medical Corp., and its subsidiaries (“Quipt” or the “Company”), prepared as of August 23, 2021 and should be read in conjunction with the consolidated financial statements for the three and nine months ended June 30, 2021, including the notes therein. The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”). Unless otherwise specified, all financial data is presented in US dollars. The words “we”, “our”, “us”, “Company”, and “Quipt” refer to Quipt Home Medical Corp. and/or the management and employees of the Company.

 

Additional information relevant to the Company is available for review on SEDAR at www.sedar.com.

 

Table of Contents

 

Page 1 Caution Regarding Forward-Looking Statements
Page 2 Selected Quarterly Information
Page 3 About Our Business and Operating Results
Page 6 Financial Position
Page 9 Accounting and Disclosure Matters
Page 11 Financial Instruments and Risk Management

Page 12

 

Risk Factors

 

CAUTION REGARDING FORWARD-LOOKING STATEMENTS

 

Information included or incorporated by reference in this report may contain forward-looking statements. This information may involve known and unknown risks, uncertainties, and other factors which may cause our actual results, performance, or achievements to be materially different from the future results, performance, or achievements expressed or implied by any forward-looking statements. Forward-looking statements, which involve assumptions and describe our future, strategies, and expectations, are generally identifiable by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “plan,” “intend” or “project” or the negative of these words or other variations on these words or comparable terminology. Readers are cautioned regarding statements discussing profitability; growth strategies; anticipated trends in our industry; our future financing plans; and our anticipated needs for working capital. Actual events or results may differ materially from those discussed in forward-looking statements. There can be no assurance that the forward-looking statements contained in this report will in fact occur. The Company bases its forward-looking statements on information currently available to it and assumes no obligation to update them.

 

THE FORWARD-LOOKING INFORMATION CONTAINED IN THIS MD&A PRESENTS THE EXPECTATIONS OF THE COMPANY AS OF THE DATE OF THIS MD&A AND, ACCORDINGLY, IS SUBJECT TO CHANGE AFTER SUCH DATE. READERS SHOULD NOT PLACE UNDUE IMPORTANCE ON FORWARD-LOOKING INFORMATION AND SHOULD NOT RELY UPON THIS INFORMATION AS OF ANY OTHER DATE. WHILE THE COMPANY MAY ELECT TO, THE COMPANY DOES NOT UNDERTAKE TO UPDATE THIS INFORMATION AT ANY PARTICULAR TIME EXCEPT AS REQUIRED BY APPLICABLE SECURITIES LEGISLATION

 

Page | 1

 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

June 30, 2021 and 2020

(Tabular dollar amounts expressed in thousands, except per share amounts)

 

 

 

THIRD QUARTER 2021 HIGHLIGHTS

 

-Increased revenues for the three months ended June 30, 2021 to $26.2 million, or 41%, from the three months ended June 30, 2020, and 8% from the three months ended March 31, 2021.

 

-Completed five acquisitions during the nine months ended June 30, 2021.

 

-Increased the number of equipment set-ups to 255,489 for the nine months ended June 30, 2021 from 184,204 in the prior year period, an increase of 39%

 

-Increased the number of respiratory resupply set-ups to 111,278 for the nine months ended June 30, 2021 from 41,855 in the prior year period, an increase of 166%

 

-Generated Adjusted EBITDA of $15.9 million, a 63% increase from the prior year period, and 22% of revenue.

 

SELECTED QUARTERLY INFORMATION (UNAUDITED)

 

   For the three months
ended June 30,
2021
   For the three months
ended June 30,
2020
   For the nine months
ended June 30,
2021
   For the nine months
ended June 30,
2020
 
Number of patients serviced(1)   64,578    37,128    112,996    74,898 
Number of equipment set-ups or deliveries   95,192    57,551    255,489    184,204 
Respiratory resupply set-ups or deliveries   40,580    14,436    111,278    41,855 
Adjusted EBITDA(2)  $5,340   $4,401   $15,900   $9,769 

 

(1)The nine-month periods do not equal the sum of the three respective three-month periods due to some patients being serviced in multiple three-month periods.

 

(2)Refer to page three for definition of Adjusted earnings before interest, taxes, depreciation, and amortization (“EBITDA”)

 

The words “we”, “our”, “us”, “Company”, and “Quipt” refer to Quipt Home Medical Corp. and/or the management and employees of the Company.

 

Reporting entity

 

The Company changed its name from Protech Home Medical Corp. to Quipt Home Medical Corp. on May 13, 2021.The Company’s shares are traded on the TSX Venture Exchange under the symbol QIPT. The stock is also traded on the OTCQX Best Market in the United States under the symbol PTQQF. Effective May 13, 2021, the Company consolidated its issued and outstanding common shares based on one post-consolidation common share for every four pre-consolidation common shares. The change in name and share consolidation were completed in anticipation of the Company’s application to list its common shares on the NASDAQ Capital Market (“NASDAQ”). Unless otherwise stated, the share, options and warrants along with corresponding exercise prices and per-share amounts have been restated retrospectively to reflect this share consolidation.

 

Change in Presentation Currency

 

Effective October 1, 2020, the Company changed its presentation currency to United States (“US”) dollars from Canadian dollars. Since the Company operates in the United States and its functional currency is US dollars, the Company believes that the change in presentation currency will provide stakeholders with a better reflection of the Company's business activities and enhance the comparability of the Company's financial information. The change in presentation currency represents a voluntary change in accounting policy, which is accounted for retrospectively. The consolidated financial statements for all periods presented have been translated into the new presentation currency in accordance with International Accounting Standard (“IAS”) 21 - The Effects of Changes in Foreign Exchange Rates.

 

The consolidated statements of operations and comprehensive income (loss) and the consolidated statements of cash flows have been translated into the presentation currency using the average exchange rates prevailing during each reporting period. In the consolidated statements of financial position, all assets and liabilities have been translated using the period-end exchange rates, and all resulting exchange differences have been recognized in accumulated other comprehensive loss. Asset and liability amount previously reported in Canadian dollars have been translated into US dollars as at October 1, 2019 and September 30, 2020, using the period-end exchange rates of 1.3242 C$/US$ and 1.3339 C$/US$, respectively. The statements of income (loss) and comprehensive income (loss) and statement of cash flows have been translated at an exchange rate of 1.3516 C$/US$ for the nine months ended June 30, 2020.

 

Page | 2

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

June 30, 2021 and 2020

(Tabular dollar amounts expressed in thousands, except per share amounts)

 

 

 

ABOUT OUR BUSINESS 

 

Quipt business objective

 

The explosive growth in the number of elderly patients in the US healthcare market is creating pressure to provide more efficient delivery systems. Healthcare providers, such as hospitals, physicians, and pharmacies, are seeking partners that can offer a range of products and services that improve outcomes, reduce hospital readmissions, and help control costs. Quipt fills this need by delivering a growing number of specialized products and services to achieve these goals. Quipt seeks to provide an ever-expanding line of products and services over larger geographic regions within the United States using several growth strategies.

 

Future Outlook

 

Quipt expects to generate net profit and positive adjusted EBITDA, excluding IFRS treatment of non-cash items. Our top priority continues to be the generation of operational net profit, positive cash flow, and growth in EBITDA in fiscal year 2021 and beyond. As we continue to expand in our existing markets, we plan to leverage our business platforms to enter new markets. As we continue to grow and achieve scale, the increasing cash generated from operations will be used to market our service and to gain market share. Our continued integration and rationalization, as well as our acquisitions, have given us a focus and path towards profitability at each business unit.

 

Going forward, we seek to find ways to continue to grow our customer base and penetrate these markets, while continuing to streamline our operational platform and generate positive cash flow and operational profits. We will continue to improve on operational efficiencies and call center management as they are key execution points in order to maintain our healthy gross margin while growing revenues via the cross selling of services to existing and acquired patients.

 

OPERATING RESULTS

 

Accounting policies and estimates

 

The consolidated financial statements for the quarter ended June 30, 2021 are prepared under International Financial Reporting Standards (“IFRS”) issued by the governing body of the International Accounting Standards Board (“IASB”). The preparation of consolidated financial statements in conformity with IFRS requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities, and the reported amounts of revenues and expenses for the period of consolidated financial statements.

 

IFRS accounting treatment

 

Management does not rely upon non-cash IFRS accounting treatment of certain items such as impairment of goodwill and intangible assets, changes in the fair value of financial derivatives, stock-based compensation and amortization of intangible assets when planning, monitoring, and evaluating the Company’ s performance or in making financial decisions.

 

Non-IFRS measures

 

Throughout this MD&A, references are made to several measures which are believed to be meaningful in the assessment of the Company’ s performance. These metrics are non-standard measures under IFRS and may not be identical to similarly to it led measures reported by other companies. Also, in the future, we may disclose different non- IFRS financial measures in order to help our investors more meaningfully evaluate and compare our future results of operations to our previously reported results of operations. Readers are cautioned that the disclosure of these items is meant to add to, and not replace, the discussion of financial results as determined in accordance with IFRS. The primary purpose of these non-IFRS measures is to provide supplemental information that may prove useful to investors who wish to consider the impact of certain non-cash or uncontrollable items on the Company’s operating performance.

 

EBITDA and Adjusted EBITDA

 

In calculating EBITDA and adjusted EBITDA, certain items (mostly non-cash) are excluded from net income (loss), including interest, income taxes, depreciation, amortization, change in fair value of derivative financial liabilities, and stock-based compensation. Set forth below are descriptions of the financial items that have been excluded from net income or loss to calculate EBITDA and Adjusted EBITDA and the material limitations associated with using these non-IFRS financial measures as compared to net income or loss.

 

-Depreciation and amortization expense may be useful for investors to consider because they generally represent the wear and tear on our property and equipment used in our operations and amortization of intangibles valued in acquisitions. However, we do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating costs.

 

-The amount of interest expense we incur or interest income we generate may be useful for investors to consider and may result in current cash inflows or outflows. However, we do not consider the amount of interest expense to be a representative component of the day-to-day operating performance of our business.

 

Page | 3

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

June 30, 2021 and 2020

(Tabular dollar amounts expressed in thousands, except per share amounts)

 

 

 

-The change in fair value of derivative financial liabilities is the change in value of the debenture, warrants, and purchase price payable in common shares, and these changes are non-cash.

 

-Income tax expense may be useful for investors to consider because it generally represents the taxes which may be payable for the period and the change in deferred income taxes and may reduce the amount of funds otherwise available for use. However, we do not consider the amount of income tax expense to be a representative component of the day-to-day operating performance of our business.

 

-Stock-based compensation may be useful for investors to consider because it is an estimate of the non-cash component of compensation received by the Company’s directors, officers, employees, and consultants. However, stock-based compensation is being excluded from the Company’s operating expenses because the decisions which gave rise to these expenses were not made to increase revenue in a particular period but were made for the Company’s long-term benefit over multiple periods. While strategic decisions, such as those to issue stock-based awards are made to further the Company’s long-term strategic objectives and impact the Company’s earnings under IFRS, these items affect multiple periods and management is not able to change or affect these items within any period.

 

Management uses both IFRS and non-IFRS measures when planning, monitoring, and evaluating the Company’s performance.

 

The following table of adjusted EBITDA shows the Company’s IFRS measures reconciled to EBITDA (non-IFRS measure) for the indicated periods. The table of net income (loss) is also measured based on IFRS. The tables are shown net of discontinued operations.

 

   (Unaudited)
   Three months
ended June 30,
2021
   Three months
ended June 30,
2020
   Nine months
ended June 30,
2021
   Nine months
ended June 30,
2020
 
Net income (loss) from continuing operations  $6,329   $(2,528)  $(4,677)  $(3,198)
Add back:                    
Depreciation and amortization   4,803    3,648    12,494    10,594 
Interest expense, net   440    469    1,362    1,387 
Gain (loss) on foreign currency transactions   36    44    170    (552)
Change in fair value of debentures and warrants   (7,422)   2,470    6,704    1,106 
Transaction costs bought deal   -    210    -    210 
Provision (benefit) for income taxes   (535)   36    (1,941)   69 
EBITDA   3,651    4,349    14,112    9,616 
Stock-based compensation   1,597    52    1,624    153 
Acquisition-related costs   92    -    164    - 
Adjusted EBITDA  $5,340   $4,401   $15,900   $9,769 

 

   (UNAUDITED)
   Three months
ended June 30,
2021
   Three months
ended June 30,
2020
   Nine months
ended June 30,
2021
   Nine months
ended June 30,
2020
 
Revenues  $26,238   $18,572   $73,233   $52,981 
Inventory sold   7,747    5,217    19,938    14,578 
Operating expenses   13,184    9,431    37,447    29,325 
Depreciation   4,313    3,499    11,282    10,100 
Amortization of intangible assets   455    149    1,107    494 
Stock-based compensation   1,597    52    1,624    153 
Acquisition related costs   92    -    164    - 
Gain on disposals of property and equipment   (37)   (10)   (65)   (78)
Other expense (income)   -    (467)   -    (613)
Interest expense, net   479    469    1,480    1,387 
Transaction costs bought deal   -    210    -    210 
(Gain) loss on foreign currency transactions   36    44    170    (552)
Change in fair value of debentures and warrants   (7,422)   2,470    6,704    1,106 
Provision (benefit) for income taxes   (535)   36    (1,941)   69 
Net income (loss) from continuing operations   6,329    (2,528)   (4,677)   (3,198)
Income from discontinued operations   -    -    -    (869)
Net income (loss)  $6,329   $(2,528)  $(4,677)  $(4,067)
Income (loss) per share                    
     Basic  $0.20   $(0.12)  $(0.16)  $(0.19)
     Diluted  $0.19   $(0.12)  $(0.16)  $(0.19)

 

Page | 4

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

June 30, 2021 and 2020

(Tabular dollar amounts expressed in thousands, except per share amounts)

 

 

 

Revenue

 

For the three months ended June 30, 2021, revenue totaled $26,238,000, an increase of $7,666,000, or 41%, from the same period in 2020. This increase is due to organic growth of 7%, with the remainder due to the acquisitions during fiscal 2020 and during the first nine months of fiscal year 2021.

 

For the nine months ended June 30, 2021, revenue totaled $73,233,000, an increase of $20,252,000, or 38%, from the same period in 2020. This increase is due to organic growth of 11%, with the remainder due to the acquisitions during fiscal 2020 and during the first nine months of fiscal year 2021.

 

Inventory sold

 

For the three months ended June 30, 2021, inventory sold totaled $7,747,000 versus $5,217,000 for the three months ended June 30, 2020. The increase was due to and commensurate with the growth in revenues.

 

For the nine months ended June 30, 2021, inventory sold totaled $19,938,000 versus $14,578,000 for the nine months ended June 30, 2020. The increase was due to and commensurate with the growth in revenues.

 

Operating expenses

 

For the three months ended June 30, 2021, operating expenses were $13,184,000, an increase of $3,753,000 from $9,431,000 for the three months ended June 30, 2020. Acquisitions contributed approximately $2,300,000 of the increase is primarily due to the acquisitions during the fiscal 2020 and during the first nine months of fiscal year 2021. Remaining increases relate to professional fees associated with Company’s Nasdaq listing in the U.S., and investments to support the revenue growth of the Company.

 

For the nine months ended June 30, 2021, operating expenses were $37,447,000, an increase of $8,122,000 from $29,325,000 for the nine months ended June 30, 2020. Acquisitions contributed approximately $4,800,000 of the increase is primarily due to the acquisitions during the fiscal 2020 and during the first nine months of fiscal year 2021. Remaining increases relate to professional fees associated with Company’s Nasdaq listing in the U.S., and investments to support the revenue growth of the Company.

 

Depreciation expense

 

Depreciation expense increased by $814,000 to $4,313,000 for the three months ended June 30, 2021. This increase is due to the acquisitions during the year ended September 30, 2020 and the nine months ended June 30, 2021.

 

Depreciation expense increased by $1,182,000 to $11,282,000 for the nine months ended June 20, 2021. This increase is due to the acquisitions during the year ended September 30, 2020 and the nine months ended June 30, 2021.

 

Stock-based compensation

 

Stock-based compensation increased to approximately $1,600,000 for both the three and nine months ended June 30, 2021 due to the grants of 953,750 restricted stock units and 1,396,000 stock options in May 2021.

 

Interest expense

 

Total interest expense for the three months ended June 30, 2021 increased slightly to $479,000 in the three months ended June 30, 2021 from $469,000 for the three months ended June 30, 2020.

 

Total interest expense for the nine months ended June 30, 2021 increased to $1,480,000 from $1,387,000 for the nine months ended June 30, 2020, primarily due to the amortization of deferred financing costs related to the Company’s revolving line of credit.

 

Page | 5

 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020 
(Tabular dollar amounts expressed in thousands, except per share amounts)

 

Change in fair value of derivative financial liabilities

 

The Company has two financial liabilities that are recorded at fair value through profit or loss. The debenture issued during 2019 is valued at fair value using the current trading price. The change in fair value for the debenture was a gain of $3,295,000 for the three months ended June 30, 2021 as compared to a loss of $2,393,000 for the three months ended June 30, 2020. Warrants issued with the June 2020 bought deal are valued using the Black-Scholes pricing model, which resulted in a gain of $4,127,000 for the three months ended June 30, 2021. There was no gain or loss in the three months ended June 30, 2020, since this instrument was only outstanding for one day.

 

The debenture issued during 2019 is valued at fair value using the current trading price. The change in fair value for the debenture was a loss of $4,594,000 for the nine months ended June 30, 2021 as compared to a loss of $1,106,000 for the nine months ended June 30, 2020. Warrants issued with the June 2020 bought deal are valued using the Black-Scholes pricing model, which resulted in a loss of $2,110,000 for the nine months ended June 30, 2021. There was no gain or loss in the three months ended June 30, 2020, since this instrument was only outstanding for one day.

 

Provision (benefit) for income taxes

 

For the three months ended June 30, 2021, the benefit for income taxes was $535,000. The deferred tax liability arising from the Mayhugh purchase price allocation of $736,000 was offset by the deferred tax asset from tax loss carryforwards and recorded as a benefit for income taxes. This was partially offset by $201,000 of a provision for state and local income taxes.

 

For the three months ended June 30, 2021, the benefit for income taxes was $1,941,000. The deferred tax liability arising from the Sleepwell and Mayhugh purchase price allocations for a total of $2,143,000 were offset by the deferred tax asset from tax loss carryforwards and recorded as a benefit for income taxes. This was partially offset by $202,000 of a provision for state and local income taxes.

 

FINANCIAL POSITION (UNAUDITED)

 

      As at
June 30, 2021
     As at
September 30, 2020
  
Cash  $30,594   $29,227 
Accounts receivable, inventory and prepaid assets   31,096    16,056 
Property and equipment   20,171    16,667 
Other assets   24,681    10,115 
Total assets  $106,542   $72,065 
Accounts payable and other current liabilities  $32,330   $24,385 
Long term debt and other long-term liabilities   18,094    19,445 
Total Liabilities   50,424    43,830 
Shareholders’ equity   56,118    28,235 
Total liabilities and shareholders’ equity  $106,542   $72,065 

 

Liquidity

 

Management considers liquid assets to consist of cash and its line of credit availability. As of June 30, 2021, the Company had cash on hand of $30,594,000 and line of credit availability of $20,000,000. The Company’s approach in managing liquidity is to ensure, to the extent possible, that it will have enough liquidity to meet its liabilities when due by continuously monitoring actual and budgeted cash flows and monitoring financial market conditions for signs of weakness.

 

As of June 30, 2021, the Company faces no material liquidity risk and can meet all its current financial obligations as they become due and payable. The Company has $32,330,000 liabilities that are due within one year but has $61,690,000 of current assets to meet those obligations.

 

Capital management

 

The Company considers its capital to be shareholders’ equity, which is comprised of share capital, contributed surplus, and shares to be issued and deficit, which totaled $56,118,000 at June 30, 2021, along with long-term debt, which totaled $50,604,000 at June 30, 2021.

 

The Company raises capital, as necessary, to meet its needs and take advantage of perceived opportunities and, therefore, does not have a numeric target for its capital structure. Funds are primarily secured through equity capital, convertible debentures raised by way of private placements, and debt instruments.

 

On June 29, 2020, the Company completed a bought deal public offering, a concurrent brokered private placement, and a non-brokered private placement to the Company’s Chief Executive Officer and a director of the Company, for a total of 27,678,826 units. Each unit issued was issued at a price of C$1.15 for total gross proceeds of C$31,831,000 and consisted of one common share and one-half of one common share purchase warrant (each whole warrant, a “Warrant”). The fair value of the Warrants is recorded as a liability and valued using the Black-Scholes pricing model. Upon exercise, the warrant liability was derecognized and transferred to equity. The unexercised Warrants were derecognized and recorded in the caption “Change in fair value of derivative financial liabilities” upon their expiration on June 29, 2021.

 

Page | 6

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)

 

Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable.

 

The Company invests all capital that is surplus to its immediate operational needs in short-term, liquid, and highly rated financial instruments, such as cash and short-term guarantee deposits, held with major Canadian and US financial institutions.

 

The Company had the following equity instruments outstanding at June 30, 2021 and September 30, 2020:

 

(UNAUDITED)

 

   As at
June 30, 2021 (000’s)
   As at
September 30, 2020 (000’s)
 
Common shares   33,211    28,069 
Warrants   -    3,460 
Options   3,860    2,627 
Restricted stock units   954    - 
Compensation options   115    483 

 

Financing

 

Historically and currently, the Company has financed its operations primarily from cash flow from operations, equipment loans, debentures, leases, equity financing, and through the issuance of shares to acquire businesses.

 

Debentures

 

On March 7, 2019, the Company issued C$15,000,000 in 8.0% Convertible Unsecured Debentures due March 7, 2024, with interest payable semi-annually on June 30 and December 31. Each C$1,000 (US$807) debenture is convertible at the option of the holder into 192.31 common shares. As of September 30, 2020, C$4,000 of debentures had been converted into common shares, and during the nine months ended June 30, 2021, C$3,446,000 of debentures were converted into common shares, leaving C$11,550.000 (US$9,319,000) of face value of the debentures remaining. The fair value of the debentures on the dates of conversion totaled C$5,956,000, or $4,714,000. After three years, the Company can force conversion of the outstanding principal at a conversion price of C$5.20, if the daily volume weighted average price of the common shares exceeds C$6.48 per share for twenty consecutive trading days. The debenture agreement also allows for payment of cash in lieu of common shares upon exercise of conversion right by the holder, equivalent to the market price on the conversion date.

 

Equipment Loans

 

The Company is offered financing arrangements from the Company’s suppliers and the supplier’s designated financial institution, in which payments for certain invoices or products can be financed and paid over an extended period. The financial institution pays the supplier when the original invoice becomes due, and the Company pays the third-party financial institution over a period of time. In some cases, the supplier accepts a discounted amount from the financial institution and the Company repays the financial institution the face amount of the invoice with no stated interest, in twelve equal monthly installments. The Company uses a 6% incremental borrowing rate to impute interest on these arrangements. In other cases, the supplier receives the full invoice price and Company pays a stated interest rate to the financial institution, ranging from 5.6% to 8.0%, with the terms of the financing ranging from 12 to 48 months. Future payments on these liabilities are as follows:

 

Less than 1 year  $7,198 
Between 1 and 5 years   685 
Total  $7,883 

 

Lease Liabilities

 

The Company enters into leases for real estate and vehicles. Real estate leases are valued at the net present value of the future lease payments at an 8% incremental borrowing rate. Vehicle leases are recorded at rate implicit in the lease based on the current value and the estimated residual value of the vehicle, equating to rates ranging from 1.7% to 10.4%. Future payments on these liabilities are as follows:

 

Less than 1 year   $ 2,901  
Between 1 and 5 years     3,761  
More than 5 years     55  
Total     6,717  
Less: finance charges     (724 )
Lease liabilities     5,993  
Current portion of lease liabilities     2,557  
Long-term portion of lease liabilities   $ 3,436  

 

Page | 7

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)

 

Revolving Credit Facility

 

In September 2020, the Company entered a $20,000,000 asset-based revolving credit facility with a US bank. The facility matures in September 2024 and bears interest at floating rate of LIBOR plus 2.0% to 2.5%, with a LIBOR floor of 0.5% and has an unused fee of 0.3%. The Company has no borrowings from this facility at June 30, 2021 and September 30, 2020. Interest expense for the facility for the nine months ended June 30, 2021 totaled $38,000 and primarily related to the unused fee. The facility is subject to a borrowing base based on a percentage of eligible accounts receivable and expected future revenues from existing customer rentals. Issuance costs are recorded in “deferred financing costs” on the consolidated statements of financial position and are being amortized on a straight-line over the four-year term of the facility for a total of $35,000 and $105,000 for the three and nine months ended June 30, 2021, respectively.

 

Contingencies

 

The Company has been in litigation with Lightwater Long Short Fund (“Lightwater”) during the year ended September 30, 2020, and the nine months ended June 30, 2021. The litigation is due to Lightwater claiming damages for matters related to subscription agreements in a prior private placement. Management and legal believe that this lawsuit is without merit and is unpredictable. It is uncertain currently to determine the outcome of this lawsuit or our potential liability, if any.

 

From time to time, the Company is involved in various legal proceedings arising from the ordinary course of business. None of the matters in which the Company is currently involved, either individually or in the aggregate, is expected to have a material adverse effect on the Company’s consolidated financial position, results of operations, or cash flows.

 

Quarterly operating results from continuing operations

 

   Quarter ended Jun. 30, 2021   Quarter ended Mar. 31, 2021   Quarter ended Dec. 31, 2020   Quarter ended Sep. 30, 2020 
Revenue  $26,238   $24,240   $22,755   $19,658 
Net income (loss) from continuing operations   6,329    (12,490)   1,366    (1,963)
Net income (loss) per share – continuing operations   0.20    (0.43)   0.05    (0.08)
Total assets  $106,542   $89,728   $78,274   $72,065 

 

    Quarter ended Jun. 30,2020    Quarter ended Mar. 31, 2020    Quarter ended Dec. 31, 2019    Quarter ended Sep. 30, 2019 
Revenue  $18,572   $17,861   $16,565   $14,701 
Net income (loss) from continuing operations   (2,528)   3,078    (3,778)   3,322 
Net income (loss) per share – continuing operations   (0.12)   0.15    (0.22)   0.16 
Total assets  $70,637   $45,641   $49,105   $41,659 

 

Results of operations for the healthcare services market in which the Company operates show little seasonality from quarter to quarter. The increase in revenues from the past year is primarily due to the Company’s acquisitions during the year ended September 30, 2020 and the nine months ended June 30, 2021.

 

Related party transactions

 

The Company has six market rate leases for office, warehouse, and retail space with a rental Company affiliated with the Company’s Chief Executive Officer, the majority of which were entered into in 2015. The leases have a combined area of 74,520 square feet. Lease payments under these leases are approximately $52,000 per month, plus taxes, utilities, and maintenance.

 

Expense for Board of Directors’ fees were $53,000 and $43,000 for the three months ended June 30, 2021 and 2020, respectively. Fees were $150,000 and $128,000 for the nine months ended June 30, 2021 and 2020, respectively. Stock-based compensation for the Board of Directors was $387,000 and $408,000 for the three and nine months ended June 30, 2021.

 

Key management personnel also participate in the Company’s share option program. The Company paid or accrued compensation to key management personnel the following:

 

Page | 8

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)

 

   Three months ended
June 30, 2021
   Three months ended
June 30, 2020
   Nine months ended
June 30, 2021
   Nine months ended
June 30, 2020
 
Salaries and benefits  $224   $196   $707   $589 
Stock-based compensation   746    -    746    - 
Total  $970   $196   $1,453   $589 

 

Off balance sheet arrangements

 

The Company has no material undisclosed off-balance sheet arrangements that have or are reasonably likely to have, a current or future effect on its results of operations or financial condition.

 

ACCOUNTING AND DISCLOSURE MATTERS

 

Financial reporting controls

 

The Company is not required to certify the design and evaluation of its disclosure controls and procedures and internal controls over financial reporting and has not completed such an evaluation.

 

There were no substantive changes in the Company’ s disclosure controls and procedures and internal controls over financial reporting during the period ended June 30, 2021, that have materially affected, or are reasonably likely to materially affect, the Company’ s disclosure controls and procedures and internal controls over financial reporting.

 

Critical accounting estimates

 

The preparation of financial statements in conformity with IFRS requires management to make certain estimates, judgments, and assumptions concerning the future. The Company’s management reviews these estimates, judgments, and assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted prospectively in the period in which the estimates are revised.

 

Estimates where management has made subjective judgments and where there is significant risk of material adjustments to assets and liabilities in future accounting periods include fair value measurements for financial instruments and share-based transactions, useful lives and impairment of non-financial assets (property and equipment and intangible assets), provision for expected credit losses, fair value measurements for assets and liabilities acquired in business acquisition, and calculation of deferred taxes.

 

Revenue recognition

 

Revenues are billed to and collections are received from both third-party insurers and patients. Because of continuing changes in the health care industry and third-party reimbursement, the consideration receivable from these insurance companies is variable as these billings can be challenged by the payer. Therefore, the amount billed by the Company is reduced by an estimate of the amount that the Company believes is an allowable charge to be ultimately allowed by the insurance contract. The above estimate involves significant judgment including an analysis of past collections and historical modification rates. Management regularly reviews the actual claims approved by the insurance companies, adjusting as required.

 

Valuation of accounts receivable

 

The measurement of expected credit losses considers information about past events and current conditions. Forward looking macro-economic factors are incorporated into the risk parameters, such as unemployment rates, inflation, and interest rates. Significant judgments are made in order to incorporate forward-looking information into the estimation of allowances and may result in changes to the provision from period to period which may significantly affect our results of operations.

 

The Company estimates that a certain portion of receivables from customers may not be collected and maintains an allowance for doubtful accounts. The Company evaluates the net realizable value of accounts receivable as of the date of the consolidated statements of financial positions. Specifically, the Company considers historical realization data, including current and historical cash collections, accounts receivable aging trends, other operating trends, and relevant business conditions. Because of continuing changes in the health care industry and third-party reimbursement, it is possible that the estimates could change, which could have a material impact on the operations and cash flows. If circumstances related to certain customers change or actual results differ from expectations, our estimate of the recoverability of receivables could fluctuate from that provided for in our consolidated financial statements. A change in estimate could impact bad debt expense and accounts receivable.

 

Page | 9

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)

 

Business combinations

 

In accordance with IFRS 3 – Business Combination (“IFRS 3”), a transaction is recorded as a business combination if the significant assets, liabilities, or activities in addition to property and related mortgage debt assumed constitute a business. A business is defined as an integrated set of activities and assets, capable of being conducted and managed for the purpose of providing a return, lower costs, or other economic benefits. Where there are no such integrated activities, the transaction is treated as an asset acquisition. The estimation of the fair value of the assets and liabilities acquired in an acquisition is subject to judgement concerning estimating market values and predicting future events. These values are uncertain and can materially impact the carrying value of the acquired assets and the amount allocated to goodwill.

 

Lease liabilities

 

Estimate of lease term

 

When the Company recognizes a lease, it assesses the lease term based on the conditions of the lease and determines whether it will extend the lease at the end of the lease contract or exercise an early termination option. As it is not reasonably certain that the extension or early termination options will be exercised, the Company determined that the term of its leases are the lesser of original lease term or the life of the leased asset. This significant estimate could affect future results if the Company extends the lease or exercises an early termination option.

 

Incremental borrowing rate

 

When the Company recognizes a lease, the future lease payments are discounted using the Company’s incremental borrowing rate. This significant estimate impacts the carrying amount of the lease liabilities and the interest expense recorded on the consolidated statement of loss and comprehensive loss.

 

Significant accounting judgments

 

The following are the critical judgments, apart from those involving estimations, that have been made in the process of applying the Company's accounting policies and that have the most significant effect on the amounts recognized in the consolidated financial statements.

 

Functional currency

 

The consolidated financial statements of the Company are presented in US dollars, which is the Company’s functional currency. Determined using management’s judgment that the primary economic environment in which it will derive its revenue and expenses incurred to generate those revenues is the United States. Management has exercised judgment in selecting the functional currency of each of the entities that it consolidates based on the primary economic environment in which the entity operates and in reference to the various indicators including the currency that primarily influences or determines the selling prices of goods and services and the cost of production, including labor, material and other costs and the currency whose competitive forces and regulations mainly determine selling prices.

 

Business combinations

 

In accordance with IFRS 3 – Business Combination (“IFRS 3”), a transaction is recorded as a business combination if the significant assets, liabilities, or activities in addition to property and related mortgage debt assumed constitute a business. A business is defined as an integrated set of activities and assets, capable of being conducted and managed for the purpose of providing a return, lower costs, or other economic benefits. Where there are no such integrated activities, the transaction is treated as an asset acquisition. The estimation of the fair value of the assets and liabilities acquired in an acquisition is subject to judgement concerning estimating market values and predicting future events. These values are uncertain and can materially impact the carrying value of the acquired assets and the amount allocated to goodwill.

 

Page | 10

 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts) 

 

FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

 

Financial instrument risk exposure

 

The Company’ s activities expose it to a variety of financial risks: market risk (including price risk, currency risk and interest rate risk), credit risk and liquidity risk. These risks arise from the normal course of operations and all transactions are undertaken to support the Company’ s ability to continue as a going concern. Risk management is carried out by management under policies approved by the Board of Directors. Management identifies and evaluates the financial risks in co-operation with the Company’s operating units. The Company’ s overall risk management program seeks to minimize potential adverse effects on the Company’s financial performance.

 

Credit risk

 

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. Financial instruments that potentially subject the Company to credit risk are primarily cash and accounts receivable. Each subsidiary places its cash with one major financial institution. At times, the cash in the financial institution is temporarily in excess of the amount insured by the Federal Deposit Insurance Corporation. Substantially all accounts receivables are due under fee-for-service contracts from third party payors, such as insurance companies and government-sponsored healthcare programs, directly from patients or for rebates due from manufacturers. Receivables generally are collected within industry norms for third-party payors and from manufacturers. The Company continuously monitors collections from its clients and maintains an allowance for bad debts based upon any specific payor collection issues that are identified and historical experience.

 

The Company recorded bad debt expense of $5,970,000 and $5,224,000 for the nine months ended June 30, 2021, and 2020, respectively. As of June 30, 2021, no one customer represented more than 10% of outstanding accounts receivable. The Company does have more than 9% of receivables through Medicare. As this is a federal program there is very little credit risk associated with these balances.

 

Currency risk

 

Currency risk is the risk that the Company will be subject to foreign currency fluctuations in satisfying obligations denominated in foreign currencies. All of the Company’s sales and inventory sold and most all of the Company’s operating expenses are in US dollars. The Company’s debentures, derivative warrant liability, purchase price payables in shares, and common shares are denominated in Canadian dollars. Cash is maintained in both US dollars. Consequently, the Company is exposed to foreign exchange fluctuations.

 

The Company’s objective in managing its foreign currency risk is to minimize its net exposures to foreign currency cash flows by holding most of its cash in US dollars. The Company monitors foreign currency exposures and from time to time could authorize the use of derivative financial instruments such as forward foreign exchange contracts to economically hedge a portion of foreign currency fluctuations.

 

Based on the above net exposure at the three months ended June 30, 2021, depreciation, or appreciation of the US dollar against the Canadian dollar could result in a significant effect on net loss. The Company has not employed any currency hedging programs.

 

Liquidity risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company’s approach in managing liquidity is to ensure, to the extent possible, that it will have enough liquidity to meet its liabilities when due, under both normal conditions, by continuously monitoring actual and budgeted cash flows.

 

As of June 30, 2021, the Company faces no material liquidity risk and can meet all its current financial obligations as they become due and payable. The Company has $32,330,000 liabilities that are due within one year but has $61,690,000 of current assets to meet those obligations

 

Interest rate risk

 

Interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate because of changes in market interest rates. Interest rate risk is limited to potential decreases on the interest rate offered on cash held with US and Canadian financial institutions. The Company considers this risk to be immaterial. The interest on the Company’s debt is not subject to cash flow interest rate risk as these instruments bear interest at fixed rates. The Company’s revolving line of credit has a floating rate, but the Company does not borrow significant amounts on this line.

 

Page | 11 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)  

 

RISK FACTORS

 

While it is impossible to identify all such risk factors, factors that could cause actual results to differ materially from those estimated by us include:

 

Market Price of the Company Shares

 

The Company Shares are listed and posted for trading on the TSX Venture Exchange. Securities of small-cap and healthcare companies have experienced substantial volatility in the past, often based on factors unrelated to the financial performance or prospects of the companies involved. These factors include macroeconomic developments in North America and globally, and market perceptions of the attractiveness of particular industries. The price of the Company Shares is also likely to be significantly affected by short-term changes in cost of goods, or in financial condition or results of operations. Other factors unrelated to the performance of the Company that may have an effect on the price of the Company Shares include the following: the extent of analytical coverage available to investors concerning the business of the Company may be limited if investment banks with research capabilities do not follow the Company securities; lessening in trading volume and general market interest in the Company’s securities may affect an investor’s ability to trade significant numbers of the Company Shares; the size of the Company’s public float may limit the ability of some institutions to invest in the Company’s securities; and a substantial decline in the price of the Company Shares that persists for a significant period of time could cause the Company’s securities, if listed on an exchange, to be delisted from such exchange, further reducing market liquidity.

 

As a result of any of these factors, the market price of the Company Shares at any given point in time may not accurately reflect the long-term value of the Company. Securities class-action litigation often has been brought against companies following periods of volatility in the market price of their securities. The Company may in the future be the target of similar litigation. Securities litigation could result in substantial costs and damages and divert management’s attention and resources.

 

Dilution

 

The Company will require additional funds in respect of the further development of the company through acquisition. If the Company raises funds by issuing additional equity securities, such financing will dilute the equity interests of its shareholders.

 

Future Sales of Shares by Existing Shareholders

 

Sales of the Company Shares in the public markets, or the potential for such sales, could decrease the trading price of the Company Shares and could impair The Company’s ability to raise capital through future sales of the Company Shares. The Company may from time to time have previously issued securities at an effective price per share which will be lower than the market price of the Company Shares. Accordingly, certain shareholders of The Company may have an investment profit in the Company Shares that they may seek to liquidate.

 

Limited History of Operations

 

The Company has a limited history of operations. There can be no assurance that the business of the Company will be successful and generate, or maintain, any profit.

 

Reimbursement Rates May Decline / Competitive Bid

 

Reimbursement for services to be provided by the Company come primarily from Medicare and private health insurance companies. The reimbursement rates offered are outside the control of the Company. Reimbursement rates for much of the US health care market have been subject to continual reductions as health insurers and governmental entities attempt to control health care costs. The extent and timing of any reduction in reimbursement rates cannot be predicted by the Company.

   

Page | 12 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)    

 

Specifically, the Centers for Medicare & Medicaid Services (“CMS”) oversees a competitive bidding program covering durable medical equipment (“DME”), the process in which a Medicare supplier provides DME products to Medicare beneficiaries. It is possible that the Company may not be selected in some or all the Competitive Bidding Area (“CBA”) and/or product categories if and when the next competitive bidding process occurs. Non-selection for CBA and/or product category may result in loss of revenue and referral sources.

 

Reductions in reimbursement rates can have a material impact on the profitability of the Company’s operations. A reduction in reimbursement may be unrelated to any concurrent decline in the cost of operations, thereby resulting in reduced profitability. The Company’s costs of operations could increase, but the cost increases may not be passed on to customers because reimbursement rates are set without regard to the cost of service.

 

Dependence Upon Relationships with Key Suppliers

  

There are few manufacturers of equipment for certain of the Company’s products. This presents risks that suppliers may not be able to provide equipment to satisfy demand. Demand may outstrip supply, leading to equipment shortages. Conversely, incorrect demand forecasting could lead to excess inventory. If the Company fails to achieve certain volume of sales, prices of inventory may increase. The industry is subject to a high level of regulatory scrutiny, and government or manufacturer recalls could adversely affect the Company’s ability to achieve revenue targets. Inadequate supply could impair the Company’s ability to attract new business and could create upward pricing pressure on equipment and supplies, adversely affecting margins for the Company.

 

Reliance Upon Few Payors

 

The Company will earn revenues by seeking reimbursement from Medicare and private health insurance companies, with the Medicare program of the US government being the largest entity making payments. If the Medicare program were to slow payments of receivables for any reason, the Company would be adversely impacted. In addition, both governmental and private health insurance companies may seek ways to avoid or delay reimbursement, which could adversely affect cash flow and revenues for the Company.

 

Government Regulation

 

Some operations of the Company will require certain licenses and permits from the authorities in the United States. The ability of the Company and its subsidiaries to obtain, sustain, or renew any such licenses and permits on acceptable terms is subject to changes in regulations and policies and to the discretion of the applicable authorities or other governmental agencies. The ability of the Company to collect certain revenues in the future will depend on the Company receiving approval of an independent diagnostic testing facility and entering into an agreement with Medicare. There is no guarantee that the Company will meet these conditions. The Company will be subject to regulation from United States federal and state authorities. Regulatory action could disrupt its ability to provide services. Such regulatory action could come in the form of actions against manufacturers, unrelated to the Company’s conduct, or actions based upon the Company’s operation. Regulatory action could prevent or delay reimbursement for certain services.

 

There could also be legislative action that could adversely affect the Company’s business model, including, without limitation: a decision by the United States government to become the exclusive provider of health care services at some time in the future; changes in United States federal or state laws, rules, and regulations, including those governing the corporate practice of medicine, and fee splitting; and changes in the United States Anti-Kickback Statute and Stark Law and/or similar state laws, rules, and regulations. Conversely, budgetary problems in the United States could lead to reduced funding, substantial modification, or elimination of Medicare programs, which would end reimbursement for many patients. There can be no assurance that new rules and regulations will not be enacted or that existing rules and regulations will not be applied in a manner which could limit or curtail the business of the Company. Amendments to current laws and regulations could have a substantial adverse impact on the Company.

 

Highly Competitive Market

 

The Company will participate in a highly competitive market, which may become more competitive as new players enter. Certain competitors will be subsidiaries or divisions of larger, much better capitalized companies. Certain competitors will have vertically integrated manufacturing and services sectors of the market. The Company may have less capital and may encounter greater operational challenges in serving the market. Better capitalized competitors may also be expected to borrow money or raise debt to purchase equipment more easily than the Company.

 

Page | 13 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)   

 

Foreign Subsidiaries

 

The Company plans to conduct all its operations through respective United States subsidiaries. Therefore, to the extent of these holdings, the Company (directly and indirectly) will be dependent on the cash flows of these subsidiaries to meet its obligations. The ability of such subsidiaries to make payments to their parent companies may be constrained by the following factors: the level of taxation, particularly corporate profits and withholding taxes, in the jurisdiction in which each subsidiary operates; and the introduction of exchange controls or repatriation restrictions or the availability of hard currency to be repatriated.

 

Attraction and Retention of Key Personnel Including Directors

 

The Company will have a small management team and the loss of a key individual or inability to attract suitably qualified staff could have a material adverse impact on the business of The Company. The Company may also encounter difficulties in obtaining and maintaining suitably qualified staff. The success of The Company depends on the ability of management to interpret market data correctly and to interpret and respond to economic, market and other conditions to locate and adopt appropriate opportunities. No assurance can be given that individuals with the required skills will continue employment with The Company or that replacement personnel with comparable skills can be found. The Company will be dependent on the services of key executives, including the directors of The Company and a small number of highly skilled and experienced executives and personnel. Due to the relatively small size of The Company, the loss of these persons or The Company’s inability to attract and retain additional highly skilled employees may adversely affect its business and future operations.

 

Dividends

 

The Company currently intends to retain future earnings to finance the operation, development, and expansion of its business. The Company does not anticipate paying cash dividends on the Company Shares in the foreseeable future. Payment of future cash dividends, if any, will be at the discretion of the Company Board and will depend on the Company’s financial condition, results of operations, contractual restrictions, capital requirements, business prospects and other factors that the Company Board may consider relevant. Accordingly, investors will only see a return on their investment if the value of the Company Shares appreciates.

 

Discretion in the Use of Available Funds

 

Management will have broad discretion concerning the use of the available funds of the Company as well as the timing of their expenditures. As a result, shareholders and investors will be relying on the judgment of management of the Company on completion of the Arrangement for the application of the available funds of the Company (see “Available Funds and Principal Purposes” above). Management may use the available funds in ways that an investor may not consider desirable. The results and the effectiveness of the application of the available funds are uncertain. If the available funds are not applied effectively, the Company’s results of operations may suffer.

 

Potential Conflicts of Interest

 

Some of the directors and officers of the Company are engaged and will continue to be engaged as directors and officers of other companies in the search for additional business opportunities on behalf of such other corporations, and situations may arise where these directors and officers will be in direct competition with the Company. Some of the directors and officers of the Company are or may become directors or officers of other companies engaged in other business ventures.

 

Conflicts of interest, if any, which arise may be subject to and be governed by procedures prescribed by the Business Corporations Act (British Columbia) which require a director or officer of a corporation who is a party to or is a director or an officer of or has a material interest in any person who is a party to a material contract or proposed material contract with The Company to disclose his interest and to refrain from voting on any matter in respect of such contract unless otherwise permitted under the Business Corporations Act (British Columbia). Any decision made by any of such directors and officers involving the Company should be made in accordance with their duties and obligations to deal fairly and in good faith with a view to the best interests of the Company and its shareholders.

 

Page | 14 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)   

 

Insurance and Uninsured Risks

 

The Company’s business will continue to be subject to several risks and hazards generally, including general liability. Such occurrences could result in damage to property, inventory, facilities, personal injury or death, damage to the properties of the Company, or the properties of others, monetary losses, and possible legal liability. The Company may be subject to product liability and medical malpractice claims, which may adversely affect its operations. The Company’s industry is highly regulated, and the Company may be subject to regulatory scrutiny for violations of regulations and laws. The Company could be adversely affected by the time and cost involved with regulatory investigations even if it has operated in compliance with all laws. Investigations could also adversely affect the timely payment of receivables.  

 

Although the Company will maintain insurance to protect against certain risks in such amounts as it considers to be reasonable, its insurance will not cover all the potential risks associated with its operations. The Company may also be unable to maintain insurance to cover these risks at economically feasible premiums. Insurance coverage may not continue to be available or may not be adequate to cover any resulting liability. The Company might also become subject to liability which may not be insured against or which the Company may elect not to insure against because of premium costs or other reasons. Losses from these events may cause the Company to incur significant costs that could have a material adverse effect upon its financial performance and results of operations.

 

Additional Capital

 

The development and the business (including acquisitions) of the Company may require additional financing, which may involve high transaction costs, dilution to shareholders, high interest rates or unfavorable terms and conditions. Failure to obtain sufficient financing may result in the delay or indefinite postponement of its business plans. As the Company will likely be unable to obtain traditional debt financing until it has a profitable and longer operating history, the initial primary source of funding available to the Company will consist of equity financing. There can be no assurance that additional capital or other types of financing will be available if needed or that, if available, the terms of such financing will be favorable to the Company.

 

Loss of Foreign Private Issuer Status

 

The Company may lose its foreign private issuer status in the future, which could result in significant additional costs and expenses. As a foreign private issuer, as defined in Rule 3b-4 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the Company is currently exempt from certain of the provisions of the U.S. federal securities laws. For example, an issuer with total assets in excess of US$10 million and whose outstanding equity securities are held by 2,000 or more persons, or 500 or more persons who are not “accredited investors”, must register such securities as a class under the Exchange Act. However, as a foreign private issuer subject to Canadian continuous disclosure requirements, the Company may claim the exemption from registration under the Exchange Act provided by Rule threeg3-2(b) thereunder, even if these thresholds are exceeded. To be considered a foreign private issuer, The Company must satisfy a United States shareholder test (not more than 50% of the voting securities of a company must be held by residents of the United States) if any of the following disqualifying conditions apply: (i) the majority of the Company’s executive officers or directors are United States citizens or residents; (ii) more than 50 percent of The Company’s assets are located in the United States; or (iii) The Company’s business is administered principally in the United States. Based on information available as at the date hereof, approximately 26.7% of the Company’s outstanding voting securities are anticipated to be directly or indirectly held of record by residents of the United States. If the Company loses its status as a foreign private issuer, these regulations could apply and it could also be required to commence reporting on forms required of U.S. domestic companies, such as Forms 10-K, 10-Q and 8-K. It could also become subject to U.S. proxy rules, and certain holders of its equity securities could become subject to the insider reporting and “short swing” profit rules under Section 16 of the Exchange Act. In addition, any securities issued by the Company if it loses foreign private issuer status would become subject to certain rules and restrictions under the Securities Act of 1933, as amended, even if they are issued or resold outside the United States. Compliance with the additional disclosure, compliance and timing requirements under these securities laws would likely result in increased expenses and would require the Company’s management to devote substantial time and resources to comply with new regulatory requirements.

 

United States Operations and Exchange Rate Fluctuations

 

All the Company’s revenue generating operations will occur in the United States. The Company will be subject to several risks associated with its operations that may increase liability and costs and require significant management attention. These risks include:

 

·compliance with laws of the United States that will apply to the Company’s United States operations, including lawful access, privacy laws and anti-corruption laws

·instability in economic or political conditions, including inflation, recession, and political uncertainty

·potential adverse tax consequences; and

·litigation in United States courts.

  

Page | 15 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)   

 

In addition, the Company will be exposed to foreign exchange risk as a result of all of its revenue-generating operations taking place in the United States and thus, revenues and expenses being earned and paid in US dollars while having a significant amount of debt denominated in Canadian dollars. If the Canadian dollar appreciates relative to the US dollar, the Company’s Canadian dollar liabilities decrease when translated to US dollars for financial reporting purposes. Conversely, if the Canadian dollar depreciates relative to the US dollar, the Company’s Canadian dollar liabilities will increase when translated to US dollars for financial reporting purposes.

 

The Company expects to continue to maintain cash balances in both United States and Canadian dollars, but management anticipates that it will not purchase any securities or financial instruments to speculate on or hedge against a rise or fall in the value of the United States dollar.

 

COVID-19 Pandemic

 

On March 11, 2020, the World Health Organization declared the outbreak of a novel strain of coronavirus ‎‎(“COVID-19”) a global pandemic. In response to the outbreak, governmental authorities in the United States and internationally have introduced various ‎recommendations and measures to try to limit the pandemic, including travel restrictions, border closures, ‎non-essential business closures, quarantines, self-isolations, shelters-in-place, and social distancing. The ‎COVID-19 outbreak and the response of governmental authorities to try to limit it are having a significant ‎impact on the private sector and individuals, including unprecedented business, employment, and economic ‎disruptions.‎

 

Although the Company has taken steps to mitigate the impact of COVID-19, the continued presence and ‎spread of COVID-19 nationally and globally could have a material adverse impact on the Company’s ‎business, operations, and financial results and position, including through employee attrition, ‎disruptions to the Company’s supply chains and sales channels, restrictions of operations at our retail stores, changes in the number of Americans with health insurance resulting in a change in demand for the Company’s products, as well as a deterioration of general economic ‎conditions including a possible national or global recession. Due to the speed with which the COVID-19 ‎situation is developing and the uncertainty of its magnitude, outcome, and duration, it is not possible to ‎estimate its impact on the Company’s business, operations, financial results and position or prospects at this ‎time.‎

 

The Company continues to monitor the situation and work with its stakeholders (including customers, ‎employees, and suppliers) in order to assess further possible implications to its business, supply chain, and ‎customers, and, where practicable, mitigate adverse consequences and responsibly address this global ‎pandemic.‎

 

The actual and threatened spread of COVID-19 globally could adversely affect global economies and ‎financial markets, resulting in a prolonged economic downturn and a decline in the value of the Company’s share price. ‎The extent to which COVID-19 (or any other disease, epidemic, or pandemic) impacts business activity or financial ‎results, and the duration of any such negative impact, will depend on future developments, which are highly ‎uncertain and cannot be predicted, including new information which may emerge concerning COVID-19 and the ‎actions required to contain or treat its impact, among others.‎

 

Page | 16 

 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS
June 30, 2021 and 2020
(Tabular dollar amounts expressed in thousands, except per share amounts)   

 

Recall of certain Royal Philips BiPAP and CPAP Devices and Ventilators

 

The recall of certain Royal Philips BiPAP and CPAP devices and ventilators that the Company distributes and sells could have a significant negative impact on the Company’s business, reputation, results of operations, financial condition, and prospects. On June 14, 2021, Royal Philips (“Philips”) initiated a voluntary recall notification with the U.S. Food and Drug Administration (“FDA”) for certain Philips BiPAP (bi-level positive airway pressure) and CPAP (continuous positive airway pressure) and mechanical ventilator devices that the Company distributes and sells. Philips initiated this recall to address potential health risks related to the polyester-based polyurethane (“PE-PUR”) sound abatement foam component in these devices. To date, Philips has produced millions of BiPAP and CPAP devices and ventilators using the PE-PUR sound abatement foam. Despite a complaint rate of 0.03% in 2020, Philips determined based on testing that there are possible health risks to users of the devices related to this type of foam, including that the foam may degrade into particles that may be ingested or inhaled by the user, and that the foam may off-gas certain chemicals. According to Philips, the potential risks of particulate exposure include headache, irritation, inflammation, respiratory issues, and possible toxic and carcinogenic effects, and the potential health risks of chemical exposure due to off-gassing include headache, irritation, hypersensitivity, nausea/vomiting, and possible toxic and carcinogenic effects.

 

Philips has stated that it (i) is providing the relevant regulatory agencies with required information related to the launch and implementation of the projected correction, (ii) will replace the current sound abatement foam with a new material, (iii) has already begun the preparations, which include obtaining the relevant regulatory clearances, and (iv) aims to address all affected devices in scope of this correction as expeditiously as possible. While Philips produces alternative CPAP devices and ventilators that are not impacted by the recall, these alternative CPAP devices and ventilators are being used to replace recalled CPAP devices and ventilators rather than be sold to suppliers for placement with newly diagnosed patients. Depending on the time it takes for the FDA and Philips to resolve the issue, potential delays and shortages of BiPAP and CPAP devices and ventilators may occur in the industry in which the Company operates, which could have a significant negative impact on the Company’s business, reputation, results of operations, financial condition and prospects if it is unable to procure replacement products at a reasonable cost on a timely basis, or at all.

 

Additionally, the Company does not currently know the full scope of potential risks that may arise as a result of the recall and replacement of BiPAP and CPAP and mechanical ventilator devices described above. Due to the volume of the Company’s patients currently using, or who have used in the past, the BiPAP and CPAP and mechanical ventilator devices affected by the recall described above as well as future users of any replacement devices, any litigation, class action or governmental enforcement actions (including, but not limited to, claims relating to product liability, negligence, patient harm including claims for personal injury or wrongful death, consumer protection, or fraud, overpayment or improper billing for services and products affected by the recall or replacement) that may involve the Company could have a significant negative impact on the Company’s business, reputation, results of operations, financial condition and prospects. In general, the reporting of product defects or voluntary recalls to the FDA or analogous regulatory bodies outside the United States could result in manufacturing audits, inspections and broader recalls or other disruptions to the Company and/or its suppliers’ businesses. The recall described above and future recalls, whether voluntary or required, could result in significant costs to the Company and significant adverse publicity, which could harm the Company’s ability to market its products in the future.

 

Page | 17 

 

EX-99.4 5 tm2125757d1_ex99-4.htm EXHIBIT 99.4

 

Exhibit 99.4

 

FORM 52-109FV2

CERTIFICATION OF INTERIM FILINGS

VENTURE ISSUER BASIC CERTIFICATE

 

I, Gregory Crawford, as Chief Executive Officer of Quipt Home Medical Corp., certify the following:

 

1.         Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Quipt Home Medical Corp. (the “issuer”) for the interim period ended June 30, 2021.

 

2.        No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.      Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

Dated: August 23, 2021

 

(signed) “Gregory Crawford  
Gregory Crawford  
Chief Executive Officer  

 

 

NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

i.controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

ii.a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

 

 

 

 

EX-99.5 6 tm2125757d1_ex99-5.htm EXHIBIT 99.5

 

Exhibit 99.5

 

FORM 52-109FV2

CERTIFICATION OF INTERIM FILINGS

VENTURE ISSUER BASIC CERTIFICATE

 

I, Hardik Mehta, as Chief Financial Officer of Quipt ‎Home Medical Corp., certify the following:

 

1.         Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Quipt ‎Home Medical Corp. (the “issuer”) for the interim period ended June 30, 2021.‎

 

2.       No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

 

3.      Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

 

Dated: August 23, 2021

 

(signed) “Hardik Mehta”  

Hardik Mehta

Chief Financial Officer

 

 

NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

i.controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

ii.a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52-109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

 

 

 

 

EX-99.6 7 tm2125757d1_ex99-6.htm EXHIBIT 99.6

 

Exhibit 99.6

 

 

 

Quipt Home Medical Corp. 

(Formerly, Protech Home Medical Corp.)

 

Condensed Consolidated Interim Financial Statements

 

2021 Third Quarter

 

For the Three and Nine Months Ended 

June 30, 2021 and 2020 

(UNAUDITED)

 

 

 

 

(Expressed in US dollars)

 

TABLE OF CONTENTS

 

Condensed Consolidated Interim Statements of Financial Position Page 1 
Condensed Consolidated Interim Statements of Income (Loss) and Comprehensive Income (Loss) Page 2 
Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity Page 3 
Condensed Consolidated Interim Statements of Cash Flows Page 4 
Notes to the Condensed Consolidated Interim Financial Statements Pages 5-26

 

 

 

 

Quipt Home Medical Corp. (formerly, Protech Home Medical Corp.) 

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
(UNAUDITED) 

 

(Expressed in thousands of US Dollars, except per share amounts)

 

    Notes     As at
June 30, 2021
 
    As at
September 30,
2020
    As at
October 1,
2019
(Restated)
 
 
ASSETS                                
Current Assets                                
Cash           $ 30,594     $ 29,227     $ 9,708  
Accounts receivable, net     4       11,702       9,089       9,357  
Inventory     5       10,914       6,415       3,578  
Receivable from warrant exercise     12       6,840       -       -  
Prepaid and other current assets             1,640       552       604  
Total current assets             61,690       45,283       23,247  
Long-term assets                                
Property, equipment, and right of use assets, net     6       20,171       16,667       14,723  
Goodwill     7       11,436       3,895       1,420  
Intangible assets, net     7       12,713       5,579       2,198  
Deferred financing costs     11       451       556       -  
Deposits             81       85       71  
Total long-term assets             44,852       26,782       18,412  
TOTAL ASSETS           $ 106,542     $ 72,065     $ 41,659  
                                 
LIABILITIES                                
Current Liabilities                                
Accounts payable           $ 10,394     $ 7,434     $ 6,134  
Accrued liabilities             2,614       3,488       1,750  
Current portion of equipment loans     11       7,003       4,311       6,176  
Current portion of leases     11       2,594       2,037       421  
Government grant     8       4,885       2,599       -  
Deferred revenue     9       2,420       1,804       1,438  
Purchase price payable     3       2,420       857       -  
Derivative warrant liability     10       -       1,855       -  
Total current liabilities             32,330       24,385       15,919  
Long-term Liabilities                                
Debentures     11       13,792       12,930       10,547  
Equipment loans     11       648       439       1,130  
Lease liabilities     11       3,399       3,230       1,040  
Government grant     8       -       2,286       -  
SBA Loan     11       122       -       -  
Long-term purchase price payable     3       133       560       -  
TOTAL LIABILITIES             50,424       43,830       28,636  
                                 
SHAREHOLDERS' EQUITY                                
Capital stock     12       202,065       171,405       151,963  
Contributed surplus             17,762       16,519       16,177  
Shares to be issued     3       657       -       -  
Accumulated deficit             (164,366 )     (159,689 )     (155,117 )
TOTAL SHAREHOLDERS' EQUITY             56,118       28,235       13,023  
TOTAL LIABILITIES AND EQUITY           $ 106,542     $ 72,065     $ 41,659  

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements

 

Page | 1

 

 

Quipt Home Medical Corp. (formerly, Protech Home Medical Corp.)

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

 

(Expressed in thousands of US Dollars, except per share amounts)

 

   Notes     Three Months
Ended June 30,
2021
   Three Months
Ended June 30,
2020
   Nine Months
Ended June  30,
2021
   Nine Months
Ended June 30,
2020
 
Revenue                         
Rentals of medical equipment       $13,751   $10,906   $39,942   $30,730 
Sales of medical equipment and supplies        12,487    7,666    33,291    22,251 
Total revenues        26,238    18,572    73,233    52,981 
Inventory sold        7,747    5,217    19,938    14,578 
Operating expenses   14    13,184    9,431    37,447    29,325 
Depreciation   6    4,313    3,499    11,282    10,100 
Amortization of intangible assets   7    455    149    1,107    494 
Stock-based compensation   12    1,597    52    1,624    153 
Acquisition-related costs   3    92    -    164    - 
Gain on sale of property and equipment        (37)   (10)   (65)   (78)
Other expense (income)   8    -    (467)   -    (613)
Operating income (loss) from continuing operations        (1,113)   701    1,736    (978)
Financing expenses                         
Interest expense on convertible debenture        190    216    655    666 
Interest expense on leases   11    150    184    404    409 
Interest expense on loans   11    86    69    268    312 
Amortization of financing costs   11    35    -    105    - 
Other interest expense, net        18    -    48    - 
(Gain) loss on foreign currency transactions        36    44    170    (552)
Transaction costs on issuance of financial liabilities   12    -    210    -    210 
Change in fair value of warrants   10    (4,127)   -    2,110    - 
Change in fair value of debentures   11    (3,295)   2,470    4,594    1,106 
Income (loss) before taxes from continuing operations        5,794    (2,492)   (6,618)   (3,129)
Provision for (recovery of) income taxes        (535)   36    (1,941)   69 
Net income (loss) from continuing operations        6,329    (2,528)   (4,677)   (3,198)
Discontinued operations:                         
Income (loss) from discontinued operations   17    -    -    -    (869)
Net income (loss)       $6,329   $(2,528)  $(4,677)  $(4,067)
                          
Net income (loss) per share (Note 15)                         
Basic earnings per share       $0.20   $(0.12)  $(0.16)  $(0.19)
Diluted earnings per share       $0.19   $(0.12)  $(0.16)  $(0.19)
Weighted average number of common shares outstanding:                         
Basic        30,893    21,065    29,500    20,959 
Diluted        33,754    21,065    29,500    20,959 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements

 

Page | 2

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.) 

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY (UNAUDITED)
 

 

(Expressed in thousands of US Dollars, except per share amounts)

 

 

   Notes   Number of
Shares
(000’s)
   Capital
stock
   Contributed
surplus
   Shares to
be Issued
   Accumulated
Deficit
   Total
shareholders'
equity
 
Balance September 30, 2019        20,897   $151,963   $16,177   $-   $(155,117)  $13,023 
Net loss        -    -    -    -    (4,067)   (4,067)
Stock-based compensation   12    15    26    127    -    -    153 
Proceeds from shares issued in bought deal, net of transaction costs of $2,645   12    6,920    19,189    -    -    -    19,189 
Compensation options issued with bought deal   12    -    (462)   462    -    -    - 
Stock options exercised   12    129    428    (221)   -    -    207 
Balance June 30, 2020        27,961   $171,144   $16,545   $-   $(159,184)  $28,505 
                                    
Balance September 30, 2020        28,069   $171,405   $16,519   $-   $(159,689)  $28,235 
Net loss        -    -    -    -    (4,677)   (4,677)
Stock to be issued from acquisition   3    -    -    -    3,033    -    3,033 
Issuance of stock for acquisitions   3    629    2,376    -    (2,376)   -    - 
Conversion of debentures   11    663    4,714    -    -    -    4,714 
Stock-based compensation   12    -    -    1,624    -    -    1,624 
Stock options exercised   12    92    239    (65)   -    -    174 
Compensation options exercised   12    368    1,717    (316)   -    -    1,401 
Exercise of warrants, including transfer of derivative warrant liability of $4,140   10,12    3,390    21,614    -    -    -    21,614 
Balance June 30, 2021        33,211   $202,065   $17,762   $657   $(164,366)  $56,118 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements

  

Page | 3 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.) 

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS (UNAUDITED) 

 

(Expressed in thousands of US Dollars, except per share amounts)

 

 

   Notes   Nine months
ended June 30,
2021
   Nine months
ended June 30,
2020
 
Operating activities               
Loss from continuing operations       $(4,677)  $(3,198)
Loss from discontinued operations        -    (869)
Adjustments to reconcile net loss to net cash provided by operating activities:               
Depreciation and amortization   6,7    12,389    10,594 
Amortization of financing costs   11    105    - 
Accretion of purchase price payable   3    19    - 
Interest expense on leases and loans   11    672    721 
Loss (gain) on foreign currency transactions        170    (552)
Loss on fair value of warrants   11    2,110    - 
Loss on fair value of convertible debentures   11    4,594    1,106 
Gain on disposal of property and equipment        (65)   (78)
Transaction cost related to issuance of financial liability        -    210 
Stock-based compensation   12    1,624    153 
Bad debt expense   4    5,970    5,224 
Change in inventory reserve        144    150 
Government grant        -    (476)
Deferred income taxes        (2,142)   - 
Change in working capital:               
Net increase in accounts receivable        (6,499)   (3,802)
Net increase in inventory        (2,452)   (1,197)
Net increase in prepaid and other current assets        (1,077)   (106)
Net decrease in deferred revenue        317    - 
Net increase in accounts payables and accrued liabilities        719    1,822 
Net cash flow provided by operating activities        11,921    9,702 
Investing activities               
Purchase of property and equipment   6    (2,254)   (67)
Cash proceeds from sale of property and equipment        638    221 
Cash paid for acquisitions   3    (10,963)   (3,272)
Net cash flow used in investing activities        (12,579)   (3,118)
Financing activities               
Repayments of long-term debt   11    (10,386)   (10,256)
Payments of purchase price payable   3    (783)   - 
Proceeds from government grant        -    6,096 
Proceeds from exercise of warrants   12    10,633    1,628 
Proceeds from issuance of common shares        -    19,189 
Proceeds from exercise of options   12    1,575    207 
Net cash flow provided by financing activities        1,039    16,864 
                
Net increase in cash        381    23,448 
                
Effect of exchange rate changes on cash held in foreign currencies        986    (372)
                
Cash, beginning of period        29,227    9,708 
Cash, end of period       $30,594   $32,784 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements

  

Page | 4 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.) 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

1.Nature of operations

 

Reporting entity

 

Quipt Home Medical Corp. ("Quipt" or the “Company”) was incorporated under the Business Corporations Act (Alberta) on March 5, 1993. On December 30, 2013, the Company was continued into British Columbia, Canada. The address of the registered office is 666 Burrard St, Vancouver, British Columbia, V6C 2Z7. The head office is located at 1019 Town Drive, Wilder, Kentucky, United States. The Company is a participating Medicare provider that provides i) nebulizers, oxygen concentrators, and CPAP and BiPAP units; ii) traditional and non-traditional durable medical respiratory equipment and services; and iii) non-invasive ventilation equipment, supplies and services. The Company has embarked on an acquisition strategy for additional revenue and profit growth.

 

The Company changed its name from Protech Home Medical Corp. to Quipt Home Medical Corp. on May 13, 2021.

 

The Company’s shares are traded on the TSX Venture Exchange under the symbol QIPT. The stock is also traded on the OTCQX Best Market in the United States under the symbol PTQQF. Effective May 13, 2021, the Company consolidated its issued and outstanding common shares based on one post-consolidation common share for every four pre-consolidation common shares. Unless otherwise stated, the share, options and warrants along with corresponding exercise prices and per-share amounts have been restated retrospectively to reflect this share consolidation.

 

Basis of measurement

 

These consolidated financial statements have been prepared on a going concern basis that assumes that the Company will continue its operations for the foreseeable future and be able to realize its assets and discharge its liabilities and commitments in the normal course of operations.

 

Change in presentation currency

 

Effective October 1, 2020, the Company changed its presentation currency to United States (“US”) dollars from Canadian dollars. Since the Company operates in the United States and its functional currency is US dollars, the Company believes that the change in presentation currency will provide stakeholders with a better reflection of the Company's business activities and enhance the comparability of the Company's financial information. The change in presentation currency represents a voluntary change in accounting policy, which is accounted for retrospectively. The consolidated financial statements for all periods presented have been translated into the new presentation currency in accordance with International Accounting Standard (“IAS”) 21 - The Effects of Changes in Foreign Exchange Rates.

 

The consolidated statements of operations and comprehensive income (loss) and the consolidated statements of cash flows have been translated into the presentation currency using the average exchange rates prevailing during each reporting period. In the consolidated statements of financial position, all assets and liabilities have been translated using the period-end exchange rates, and all resulting exchange differences have been recognized as a foreign currency gain (loss) in the condensed consolidated interim statements of income (loss) and comprehensive income (loss). Asset and liability amount previously reported in Canadian dollars have been translated into US dollars as at October 1, 2019 and September 30, 2020, using the period-end exchange rates of 1.3242 C$/US$ and 1.3339 C$/US$, respectively. The statements of income (loss) and comprehensive income (loss) and statement of cash flows have been translated at an exchange rate of 1.3516 C$/US$ for the nine months ended June 30, 2020.

 

In prior reporting periods, the translation of the Company’s US entities, which had a US dollar functional currency, into the Company’s presentation currency of the Canadian dollar, gave rise to a translation adjustment which was recorded as a cumulative translation adjustment (“CTA”), a separate component of shareholders’ equity. With the retrospective application of the change in presentation currency from the Canadian dollar to the US dollar, the CTA was eliminated.

 

COVID-19 pandemic

 

On March 11, 2020, the World Health Organization declared the outbreak of a novel strain of coronavirus ‎‎(“COVID-19”) a global pandemic. In response to the outbreak, governmental authorities in the United States and internationally have introduced various ‎recommendations and measures to try to limit the pandemic, including travel restrictions, border closures, ‎non-essential business closures, quarantines, self-isolations, shelters-in-place, and social distancing. The ‎COVID-19 outbreak and the response of governmental authorities to try to limit it are having a significant ‎impact on the private sector and individuals, including unprecedented business, employment, and economic ‎disruptions.‎

 

Page | 5 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.) 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Although the Company has taken steps to mitigate the impact of COVID-19, the continued presence and ‎spread of COVID-19 nationally and globally could have a material adverse impact on the Company’s ‎business, operations, and financial results and position, including through employee attrition, ‎disruptions to the Company’s supply chains and sales channels, restrictions of operations at our retail stores, changes in the number of Americans with health insurance resulting in a change in demand for the Company’s products, as well as a deterioration of general economic ‎conditions including a possible national or global recession. Due to the speed with which the COVID-19 ‎situation is developing and the uncertainty of its magnitude, outcome, and duration, it is not possible to ‎estimate its impact on the Company’s business, operations, financial results and position or prospects at this ‎time.‎

 

The Company continues to monitor the situation and work with its stakeholders (including customers, ‎employees, and suppliers) in order to assess further possible implications to its business, supply chain, and ‎customers, and, where practicable, mitigate adverse consequences and responsibly address this global ‎pandemic.‎

 

The actual and threatened spread of COVID-19 globally could adversely affect global economies and ‎financial markets, resulting in a prolonged economic downturn and a decline in the value of the Company’s share price. ‎The extent to which COVID-19 (or any other disease, epidemic, or pandemic) impacts business activity or financial ‎results, and the duration of any such negative impact, will depend on future developments, which are highly ‎uncertain and cannot be predicted, including new information which may emerge concerning COVID-19 and the ‎actions required to contain or treat its impact, among others.‎

 

See Note 8 for relief payments the Company received related to the U.S. Coronavirus Aid, Relief and Economic Security (“CARES”) Act.

 

2.Summary of significant accounting policies

 

Unreserved statement of compliance

 

These unaudited condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard (IAS) 34, Interim Financial Reporting using accounting policies consistent with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board. These condensed consolidated interim financial statements do not include all the disclosures required in annual consolidated financial statements and should be read in conjunction with the Company’s audited consolidated financial statements for the years ended September 30, 2020 and 2019.

 

Except as noted, the Company has followed the same basis of presentation, accounting policies and method of computation for these condensed consolidated interim financial statements as disclosed in the annual audited consolidated financial statements for the years ended September 30, 2020 and 2019.

 

The unaudited condensed consolidated interim financial statements were approved and authorized for issuance by the Board of Directors on August 23, 2021.

 

These unaudited condensed consolidated interim financial statements, which are presented in US dollars, have been prepared under the historical cost convention, as modified by the measurement at fair values of certain financial assets and financial liabilities.

 

Critical accounting estimates

 

The preparation of financial statements in conformity with IFRS requires management to make certain estimates, judgments, and assumptions concerning the future. The Company’s management reviews these estimates, judgments, and assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted prospectively in the period in which the estimates are revised.

 

Estimates where management has made subjective judgments and where there is significant risk of material adjustments to assets and liabilities in future accounting periods include fair value measurements for financial instruments and share-based transactions, useful lives and impairment of non-financial assets (property and equipment and intangible assets), provision for expected credit losses, fair value measurements for assets and liabilities acquired in business acquisition, and calculation of deferred taxes.

 

The following are the key estimate and assumption uncertainties that have a significant risk of resulting in a material adjustment within the next financial year:

 

Page | 6 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Revenue recognition

 

Revenues are billed to and collections are received from both third-party insurers and patients. Because of continuing changes in the health care industry and third-party reimbursement, the consideration receivable from these insurance companies is variable as these billings can be challenged by the payer. Therefore, the amount billed by the Company is reduced by an estimate of the amount that the Company believes is an allowable charge to be ultimately allowed by the insurance contract. The above estimate involves significant judgment including an analysis of past collections and historical modification rates. Management regularly reviews the actual claims approved by the insurance companies, adjusting as required.

 

Rental of medical equipment

 

The Company rents medical equipment to customers for a fixed monthly amount on a month-to-month basis. The customer generally has the right to cancel the lease at any time during the rental period. The Company considers these rentals to be operating leases. Under IFRS 16 - “Leases”, the Company recognizes rental revenue on operating leases on a straight-line basis over the contractual lease term, resulting in deferred revenue for the portion of the monthly rent that is after the consolidated statement of financial position date. The term begins on the date products are delivered to patients, and revenues are recorded at amounts estimated to be received under reimbursement arrangements with third-party payors, including Medicare, private commercial payors, and Medicaid. Certain customer co-payments are included in revenue when payment is considered probable.

 

Due to the nature of the industry and the reimbursement environment in which the Company operates, certain estimates are required to record net revenue and accounts receivable at their net realizable values. Inherent in these estimates is the risk that they will have to be revised or updated as additional information becomes available. Specifically, the complexity of many third-party billing arrangements and the uncertainty of reimbursement amounts for certain services from certain payors may result in adjustments to amounts originally recorded. Such adjustments are typically identified and recorded at the point of cash application or claim denial

 

Sales of medical equipment and supplies

 

The Company sells equipment, replacement parts, and supplies to customers and recognizes revenue based on contractual payment rates as determined by the payors at the point in time where control of the good or service is transferred through delivery to the customer. The payors are generally charged at the time that the product is sold.

 

The transaction price on equipment sales is the amount that the Company expects to receive in exchange for the goods and services provided. Due to the nature of the industry, gross charges are retail charges and generally do not reflect what the Company is ultimately paid. As such, the transaction price is constrained for the difference between the gross charge and what is estimated to be collected from payors and from patients. The transaction price therefore is predominantly based on contractual payment rates as determined by the payors. The Company does not generally contract with uninsured customers but does offer point-of-sale payments at retail outlets. The payment terms and conditions of customer contracts vary by customer type and the products and services offered.

 

The Company determines its estimates of contractual allowances and discounts based upon contractual agreements and historical experience. While the rates are fixed for the product or service with the customer and the payors, such amounts typically include co-payments, co-insurance, and deductibles, which vary in amounts, and are due from secondary insurance providers and/or the patient. The Company includes in the transaction price only the amount that the Company expects to be entitled, which is substantially all of the payor billings at contractual rates.

 

Due to the nature of the industry and the reimbursement environment in which the Company operates, certain estimates are required to record net revenue and accounts receivable at their net realizable values. Inherent in these estimates is the risk that they will have to be revised or updated as additional information becomes available. Specifically, the complexity of many third-party billing arrangements and the uncertainty of reimbursement amounts for certain services from certain payors may result in adjustments to amounts originally recorded. Such adjustments are typically identified and recorded at the point of claim approval or denial.

 

Returns and refunds are not accepted on equipment sales. The Company does not offer warranties to customers in excess of the manufacturer’s warranty. Any taxes due upon sale of the products or services are not recognized as revenue. The Company does not have any partially or unfilled performance obligations related to contracts with customers and as such, the Company has no contract liabilities as of June 30, 2021, relating to sale of medical equipment and supplies.

 

Page | 7

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Valuation of accounts receivable

 

The measurement of expected credit losses considers information about past events and current conditions. Forward looking macro-economic factors are incorporated into the risk parameters, such as unemployment rates, inflation, and interest rates. Significant judgments are made in order to incorporate forward-looking information into the estimation of allowances and may result in changes to the provision from period to period which may significantly affect our results of operations.

 

The Company estimates that a certain portion of receivables from customers may not be collected and maintains an allowance for doubtful accounts. The Company evaluates the net realizable value of accounts receivable as of the date of the consolidated balance sheets. Specifically, the Company considers historical realization data, including current and historical cash collections, accounts receivable aging trends, other operating trends, and relevant business conditions. Because of continuing changes in the health care industry and third-party reimbursement, it is possible that the estimates could change, which could have a material impact on the operations and cash flows. If circumstances related to certain customers change or actual results differ from expectations, our estimate of the recoverability of receivables could fluctuate from that provided for in our consolidated financial statements. A change in estimate could impact bad debt expense and accounts receivable.

 

Valuation of inventories

  

Inventory is recorded at the lower of cost or market. Inventory is expensed through cost of inventory sold when shipped to customers or transferred to property and equipment when rented to customers. The Company estimates that a certain portion of inventory purchased may be excess, obsolete, or non-saleable. The Company maintains a provision for obsolescence for these items. Valuation of the inventory was assessed at year-end, and all inventory items which more than two years are old and not supported by recent sales were provided for 40% in accordance with Company’s policy.

 

Property and equipment

 

Property and equipment is stated at cost less accumulated depreciation. Major renewals and improvements are charged to the property accounts, while maintenance, and repairs which do not extend the useful life of the respective assets, are expensed as incurred. Depreciation is computed using the straight-line method over the estimated useful lives of the respective assets.

 

The estimated useful lives of the assets are as follows:

 

  Description Estimated Useful Life
  Rental equipment 1-5 years
  Computer equipment 3-5 years
  Office furniture and fixtures 5-10 years
  Leasehold improvements Life of lease (1-7 years)
  Right-of-use vehicles 5 years
  Right of use real estate leases Life of lease (1-6 years)

 

Depreciation of rental equipment commences once it has been deployed to a patient’s address and put in use. Property and equipment and other non-current assets with definite useful lives are tested for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable.

 

Intangible assets

 

The Company has recorded various intangible assets consisting primarily of non-compete agreements, trademarks, customer contracts and customer relationships. Non-compete agreements are the value associated with the non-compete agreements entered by the sellers of purchased companies. Trademarks are the purchase price allocation for the value associated with the trade name of the acquired company. Customer contracts are comprised of the purchase price allocation of the present value of expected future customer billings based on the statistical life of a customer. Customer relationships are the value given in the purchase price allocation to the long-term associations with referral sources such as doctors, medical centers, etc. Finite life intangible assets are amortized on a straight-line basis over the estimated useful lives of the related assets as follows:

 

Page | 8

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Description Estimated Useful Life
Non-compete agreements 5 Years
Trademarks 10 Years
Customer contracts                2 Years
Customer relationships 10 Years

 

Gains or losses arising from de-recognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognized in the Statements of Net Loss and Comprehensive Loss when the asset is derecognized.

 

The Company reviews the estimates for useful lives on an annual basis, or more frequently if events during the year indicate that a change may be required, with consideration given to technological obsolescence and other relevant business factors. A change in management’s estimate could impact depreciation/amortization expense and the carrying value of property and equipment and intangible assets.

 

Functional currency

 

The consolidated financial statements of the Company are presented in US dollars, which is the Company’s functional currency. Determined using management’s judgment that the primary economic environment in which it will derive its revenue and expenses incurred to generate those revenues is the United States. Management has exercised judgment in selecting the functional currency of each of the entities that it consolidates based on the primary economic environment in which the entity operates and in reference to the various indicators including the currency that primarily influences or determines the selling prices of goods and services and the cost of production, including labor, material and other costs and the currency whose competitive forces and regulations mainly determine selling prices.

 

Business combinations

 

In accordance with IFRS 3 – Business Combination (“IFRS 3”), a transaction is recorded as a business combination if the significant assets, liabilities, or activities in addition to property and related mortgage debt assumed constitute a business. A business is defined as an integrated set of activities and assets, capable of being conducted and managed for the purpose of providing a return, lower costs, or other economic benefits. Where there are no such integrated activities, the transaction is treated as an asset acquisition. The estimation of the fair value of the assets and liabilities acquired in an acquisition is subject to judgement concerning estimating market values and predicting future events. These values are uncertain and can materially impact the carrying value of the acquired assets and the amount allocated to goodwill.

 

Lease liabilities

 

Estimate of lease term

 

When the Company recognizes a lease, it assesses the lease term based on the conditions of the lease and determines whether it will extend the lease at the end of the lease contract or exercise an early termination option. As it is not reasonably certain that the extension or early termination options will be exercised, the Company determined that the term of its leases are the lesser of original lease term or the life of the leased asset. This significant estimate could affect future results if the Company extends the lease or exercises an early termination option.

 

Incremental borrowing rate

 

When the Company recognizes a lease, the future lease payments are discounted using the Company’s incremental borrowing rate. This significant estimate impacts the carrying amount of the lease liabilities and the interest expense recorded on the consolidated statement of loss and comprehensive loss.

 

Recognition and initial measurement

 

The Company recognizes financial assets when it becomes party to the contractual provisions of the instrument. Financial assets are measured initially at their fair value plus, in the case of financial assets not subsequently measured at fair value through profit or loss, transaction costs that are directly attributable to their acquisition. Transaction costs attributable to the acquisition of financial assets subsequently measured at fair value through profit or loss are expensed in the consolidated statement of income (loss) and comprehensive income (loss) when incurred.

 

Page | 9

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Financial instruments

 

Fair value measurement

 

Financial instruments carried at fair value on the consolidated statements of financial position are classified using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. The fair value hierarchy has the following levels:

 

Level 1 – Where financial instruments are traded in active financial markets; fair value is determined by reference to the appropriate quoted market price at the reporting date. Active markets are those in which transactions occur in significant frequency and volume to provide pricing information on an ongoing basis;

 

Level 2 – If there is no active market, fair value is established using valuation techniques, including discounted cash flow models. The inputs to these models are taken from observable market data where possible, including recent arm’s length market transaction and comparisons to the current fair value of similar instruments, but where this is not feasible, inputs such as liquidity risk, credit risk and volatility are used; and

 

Level 3 – In this level, fair value determinations are made with inputs other than observable market data.

 

Cash and cash equivalents are classified as Level 1. The warrant derivative financial liability has been valued using level 3 inputs from the fair value hierarchy. The convertible debentures have been valued using Level 1 inputs.

 

Financial instrument risk exposure

 

The Company’s activities expose it to a variety of financial risks: market risk (including credit risk, liquidity risk and interest rate risk), credit risk, and liquidity risk. These risks arise from the normal course of operations and all transactions are undertaken to support the Company’s ability to continue as a going concern. Risk management is carried out by management under policies promulgated by the Board of Directors. The Company’s overall risk management program seeks to minimize potential adverse effects on the Company’s financial performance.

 

Credit risk

 

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. Financial instruments that potentially subject the Company to credit risk are primarily cash and accounts receivable. Each subsidiary places its cash with one major financial institution. At times, the cash in the financial institution is temporarily more than the amount insured by the Federal Deposit Insurance Corporation. Substantially all accounts receivable is due under fee-for-service contracts from third party payors, such as insurance companies and government-sponsored healthcare programs, or directly from patients. Receivables generally are collected within industry norms for third-party payors. The Company continuously monitors collections from its clients and maintains an allowance for bad debts based upon any specific payor collection issues that are identified and historical experience. The expected loss rates are based on the historical loss rates and are adjusted to reflect current and forward-looking information on macroeconomic factors affecting the ability of the customers to settle the receivables, such as the unemployment rate of the states in which it conducts business. Trade receivables are written off where there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include, among others, a failure to make contractual payments after multiple collection efforts, including third party collection agencies.

 

As of June 30, 2021, the Company has approximately 8% of the Company’s receivables are due from Medicare. As this is a federal health insurance program in the United States, there is nominal credit risk associated with these balances.

 

Liquidity risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company’s approach in managing liquidity is to ensure, to the extent possible, that it will have sufficient liquidity to meet its liabilities when due by continuously monitoring actual and budgeted cash flows and monitoring financial market conditions for signs of weakness.

 

As of June 30, 2021, the Company faces no material liquidity risk and can meet all its current financial obligations as they become due and payable. The Company has $32,330,000 of liabilities that are due within one year but has $61,690,000 of current assets to meet those obligations.

 

Interest rate risk

 

Interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate because of changes in market interest rates. Interest rate risk is limited to potential decreases on the interest rate offered on cash and cash equivalents held with Chartered Canadian and registered US financial institutions. The Company considers this risk to be immaterial. The interest on the debenture and equipment loans is not subject to cash flow interest rate risk as these instruments bear interest at fixed rates.

 

Page | 10

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

3.Acquisition of businesses and purchase accounting

 

Acquisition of Sleepwell, LLC

 

Effective October 23, 2020, the Company, through PHM Logistics Corporation, entered into a purchase agreement to acquire the shares of Sleepwell, Inc. (Sleepwell), Georgia company in the same industry as the Company. The purchase price was $9,976,000 of which $6,623,000 was paid in cash at closing, $2,376,000 (629,000 shares at a fair value of $3.78 per share) was paid through the issuance of stock in January 2021, a holdback paid in March 2021 discounted at 3.46% for a fair value of $320,000, and $657,000 (246,000 shares at a fair value of $2.67) to be paid in stock in August 2022. The fair value of the stock has been discounted by 15% and 25%, respectively, using the Black-Scholes pricing model for put options, to reflect the inability to sell the stock for a period and for the time between the date of the acquisition and the dates the stock is to be issued. The Company has determined that the transaction is an acquisition of a business under IFRS 3 – Business Combinations, and it has been accounted for by applying the acquisition method. The Company expensed $102,000 of professional fees in conjunction with the acquisition.

 

The pro forma revenues and net income for Sleepwell for the nine months ended June 30, 2021 was approximately $8,200,000 and $1,900,000, respectively, of which approximately $7,600,000 and $1,800,000 were recognized in the period from October 23, 2020 through June 30, 2021.

 

The primary areas of the preliminary purchase price allocations that are not yet finalized relate to: intangible assets acquired, deferred tax liabilities, working capital adjustments, and purchase price. The Company expects to continue to obtain information to assist in determining the fair value of the net assets acquired at the acquisition date during the measurement period. Measurement period adjustments that the Company determines to be material will be applied retrospectively to the period of acquisition in the Company’s consolidated financial statements and, depending on the nature of the adjustments, other periods subsequent to the period of acquisition could be affected. The fair value of the acquired assets is provisional pending final valuations of the assets and is as follows:

 

Cash  $378 
Accounts receivable   780 
Inventory   769 
Prepaid expenses and other current assets   2 
Property and equipment   960 
Right of use real estate ($390 net of unfavorable lease)   313 
Goodwill   4,067 
Intangible asset – Non-compete   220 
Intangible asset – Brand   520 
Intangible asset – Customer relationships   4,670 
Accounts payable   (640)
Accrued liabilities   (166)
Deferred revenue   (100)
Lease liabilities   (390)
Deferred tax liability   (1,407)
Net assets acquired  $9,976 
      
Cash paid at closing   $6,623 
Stock issued in January 2021   2,376 
Cash to be paid after closing   320 
Stock to be issued after closing, included in shares to be issued   657 
Consideration paid or payable  $9,976 

 

Page | 11

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

The goodwill is attributable to expected synergies from the combining operations. None of the goodwill is deductible for tax purposes. Subsequent to the acquisition date, the deferred tax liability on the purchase price allocation of $1,407,000 was offset by the deferred tax asset from tax loss carry forwards and recorded as recovery of income taxes.

 

Acquisition of Mayhugh Drugs, Inc.

 

Effective February 1, 2021, the Company, through PHM Logistics Corporation, entered into a purchase agreement to acquire the shares of Mayhugh Drugs, Inc, dba Mayhugh Medical Equipment (Mayhugh). Mayhugh is a Florida based company in the same industry as the Company. The purchase price was $1,972,000, of which $1,047,000 was paid in cash at closing, holdbacks due on the six- and twelve-month anniversary of the acquisition discounted at 2.39% for a fair value of $662,000, and an earnout valued at $250,000. The earnout could be as high as $750,000 ($250,000 for each of the first three twelve-month periods following the acquisition), and the fair value was based on a Monte Carlo simulation. The Company has determined that the transaction is an acquisition of a business under IFRS 3, and it has been accounted for by applying the acquisition method. The Company expensed $33,000 of professional fees in conjunction with the acquisition.

 

The pro forma revenues and net income for Mayhugh for the nine months ended June 30, 2021 was approximately $4,800,000 and $1,100,000, respectively, of which approximately $2,700,000 and $1,100,000 were recognized in the period from February 1, 2021 to June 30, 2021.

 

The primary areas of the preliminary purchase price allocations that are not yet finalized relate to working capital adjustments and purchase price. The Company expects to continue to obtain information to assist in determining the fair value of the net assets acquired at the acquisition date during the measurement period. Measurement period adjustments that the Company determines to be material will be applied retrospectively to the period of acquisition in the Company’s consolidated financial statements and, depending on the nature of the adjustments, other periods subsequent to the period of acquisition could be affected. The fair value of the acquired assets is provisional pending final valuations of the assets and is as follows:

 

Cash  $180 
Accounts receivable, net of expected credit loss of $1,142   474 
Inventory   487 
Prepaid expenses and other current assets   7 
Property and equipment   1,357 
Right of use real estate   61 
Goodwill   1,376 
Intangible asset – Non-compete   40 
Intangible asset – Brand   290 
Intangible asset – Customer relationships   2,500 
Accounts payable   (880)
Accrued liabilities   (14)
Deferred revenue   (84)
Equipment loans   (2,846)
U.S. Small Business Association (“SBA”) loan   (119)
Lease liabilities   (134)
Deferred tax liability   (736)
Net assets acquired  $1,959 
      
Cash paid at closing   $1,047 
Cash to be paid after closing, included in purchase price payable   912 
Consideration paid or payable  $1,959 

 

The goodwill is attributable to expected synergies from the combining operations. None of the goodwill is deductible for income tax purposes. Subsequent to the acquisition date, the deferred tax liability on the purchase price allocation of $736,000 was offset by the deferred tax asset from tax loss carry forwards and recorded as recovery of income taxes.

 

Page | 12

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Acquisition of Med Supply Center, Inc.

 

On June 21, 2021, the Company, through PHM Logistics Corporation, entered into a purchase agreement to acquire the shares of Med Supply Center, Inc. (“Med Supply”). Med Supply is a Mississippi based company in the same industry as the Company. The purchase price was $1,603,000, of which $1,279,000 was paid in cash at closing, $10,000 to be paid within two months of the acquisition, and holdbacks payable on the six- and twelve-month anniversaries of the acquisition discounted at 2.39% for a fair value of $314,000. The Company has determined that the transaction is an acquisition of a business under IFRS 3, and it has been accounted for by applying the acquisition method. The Company expensed $9,000 of professional fees in conjunction with the acquisition.

 

The pro forma revenues and net income for Med Supply for the nine months ended June 30, 2021 was approximately $1,800,000 and $200,000, respectively, of which approximately $250,000 and $90,000 were recognized in the period from June 21, 2021 to June 30, 2021.

 

The primary areas of the preliminary purchase price allocations that are not yet finalized relate to: intangible assets acquired, deferred tax liabilities, working capital adjustments, and purchase price. The Company expects to continue to obtain information to assist in determining the fair value of the net assets acquired at the acquisition date during the measurement period. Measurement period adjustments that the Company determines to be material will be applied retrospectively to the period of acquisition in the Company’s consolidated financial statements and, depending on the nature of the adjustments, other periods subsequent to the period of acquisition could be affected. The fair value of the acquired assets is provisional pending final valuations of the assets and is as follows:

 

Cash  $48 
Accounts receivable   379 
Inventory   543 
Property and equipment   191 
Right of use real estate   88 
Goodwill (provisional)   747 
Accounts payable   (175)
Accrued liabilities   (40)
Deferred revenue   (53)
Lease liabilities   (125)
Net assets acquired  $1,603 
      
Cash paid at closing  $1,279 
Cash to be paid after closing, included in purchase price payable   324 
Consideration paid or payable  $1,603 

 

Acquisition of Semo Drug-Care Plus of Mo. Inc

 

On June 23, 2021, the Company, through PHM Logistics Corporation, entered into a purchase agreement to acquire the shares of Semo Drug-Care Plus of Mo. Inc, dba Care Plus Home Oxygen Therapy (“Care Plus”). Care Plus is a Missouri based company in the same industry as the Company. The purchase price was $1,627,000, of which $1,440,000 was paid in cash at closing, $10,000 to be paid within two months of the acquisition, and holdbacks payable on the six- and twelve-month anniversaries of the acquisition discounted at 2.39% for a fair value of $177,000. The Company has determined that the transaction is an acquisition of a business under IFRS 3, and it has been accounted for by applying the acquisition method. The Company expensed $10,000 of professional fees in conjunction with the acquisition.

 

The pro forma revenues and net income for Care Plus Oxygen for the nine months ended June 30, 2021 was approximately $1,700,000 and $400,000, respectively, of which approximately $250,000 and $90,000 were recognized in the period from June 23, 2021 to June 30, 2021.

 

The primary areas of the preliminary purchase price allocations that are not yet finalized relate to: intangible assets acquired, deferred tax liabilities, working capital adjustments, and purchase price. The Company expects to continue to obtain information to assist in determining the fair value of the net assets acquired at the acquisition date during the measurement period. Measurement period adjustments that the Company determines to be material will be applied retrospectively to the period of acquisition in the Company’s consolidated financial statements and, depending on the nature of the adjustments, other periods subsequent to the period of acquisition could be affected. The fair value of the acquired assets is provisional pending final valuations of the assets and is as follows:

 

Page | 13

 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)   

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS   

(UNAUDITED) JUNE 30, 2021 AND 2020   

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

           

Cash  $47 
Accounts receivable   292 
Inventory   359 
Property and equipment   380 
Goodwill (provisional)   716 
Accounts payable   (65)
Accrued liabilities   (51)
Deferred revenue   (51)
Net assets acquired  $1,627 
Cash paid at closing   $1,440 
Cash to be paid after closing, included in purchase price payable   187 
Consideration paid or payable  $1,627 

  

Acquisition of Oxygen Plus, Inc.

   

On June 29, 2021, the Company, through PHM Logistics Corporation, entered into a purchase agreement to acquire the shares of Oxygen Plus, Inc. Oxygen Plus is a California based company in the same industry as the Company. The purchase price was $731,000, of which $574,000 was paid in cash at closing and a holdback due on the six- and twelve-month anniversaries of the acquisition discounted at 2.39% for a fair value of $157,000. The Company has determined that the transaction is an acquisition of a business under IFRS 3, and it has been accounted for by applying the acquisition method. The Company expensed $10,000 of professional fees in conjunction with the acquisition.

   

The pro forma revenues and net income (loss) for Oxygen Plus for the nine months ended June 30, 2021 was approximately $800,000 and $100,000, respectively, of which approximately $70,000 and $(20,000) were recognized in the period from June 29, 2021 to June 30, 2021.

   

The primary areas of the preliminary purchase price allocations that are not yet finalized relate to: intangible assets acquired, deferred tax liabilities, working capital adjustments, and purchase price. The Company expects to continue to obtain information to assist in determining the fair value of the net assets acquired at the acquisition date during the measurement period. Measurement period adjustments that the Company determines to be material will be applied retrospectively to the period of acquisition in the Company’s consolidated financial statements and, depending on the nature of the adjustments, other periods subsequent to the period of acquisition could be affected. The fair value of the acquired assets is provisional pending final valuations of the assets and is as follows:

     

Cash  $114 
Accounts receivable   159 
Inventory   33 
Property and equipment   63 
Goodwill (provisional)   636 
Accounts payable   (94)
Accrued liabilities   (12)
Deferred revenue   (12)
Equipment loans   (155)
Net assets acquired  $731 
Cash paid at closing   $574 
Cash to be paid after closing, included in purchase price payable   157 
Consideration paid or payable  $731 

 

Page | 14

 

  

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)   

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS   

(UNAUDITED) JUNE 30, 2021 AND 2020   

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

     

Purchase Price Payable

   

The purchase price payable included on the statements of financial position consists of amounts related to prior period acquisitions in addition to the five fiscal year 2021 acquisitions less payments made to date. Below is the movement in Purchase Price Payable for the nine months ended June 30, 2021:

     

   Nine months ended
June 30, 2021
 
Balance, September 30, 2020 (current $857 plus long-term $560)  $1,417 
Addition from acquisitions   1,900 
Accretion of interest   19 
Payments on prior period acquisitions   (783)
Balance, June 30, 2021 (current $2,420 plus long-term $133)  $2,553 

  

4.Accounts Receivable

   

Accounts receivable represents amounts due from insurance companies and patients:

   

   As at June 30,
2021
   As at September 
30, 2020
 
Gross receivable  $15,921   $14,125 
Reserve for expected credit losses   (4,219)   (5,036)
   $11,702   $9,089 

  

As at June 30, 2021  Gross Receivables   Allowance for expected
credit losses
   Net Receivables 
0 – 90 days  $10,692   $(1,244)  $9,448 
91 – 180 days   2,585    (980)   1,605 
Over 180 days   2,644    (1,995)   649 
Total  $15,921   $(4,219)  $11,702 

  

Below is the movement in the reserve for expected credit losses:

   

Reserve for expected credit losses  Nine Months ended
June 30, 2021
   For the year ended
September 30, 2020
 
Opening Balance  $5,036   $2,305 
Bad debt expense   5,970    6,498 
Amounts written off   (6,787)   (3,767)
Ending Balance  $4,219   $5,036 

  

5.Inventory

   

   As at June 30,
  2021
   As at September 31,
2020
 
Serialized  $3,281   $2,132 
Non-serialized   7,860    4,366 
Reserve for shrink and slow-moving   (227)   (83)
Total Inventory  $10,914   $6,415 

 

Page | 15

 

     

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)   

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS   

(UNAUDITED) JUNE 30, 2021 AND 2020   

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

The reserve for slow-moving is included under cost of inventory sold in the condensed consolidated interim statement of (loss) and comprehensive (loss) income.

   

6.Property and equipment and right of use assets

   

Cost  Rental
equipment
   Computer
equipment
   Office
furniture and
fixtures
   Leasehold
improvements
   Right of use
assets –
Vehicles
   Right of use
assets – Real
estate
   Total 
Balance September 30, 2019  $26,717   $504   $433   $1,169   $2,588   $-   $31,411 
Additions – adoption of IFRS 16                            2,603    2,603 
Transfers from inventory   5,827    -    -    -    -    -    5,827 
Additions   -    7    -    60    601    1,020    1,688 
Acquisitions   2,118    -    -    184    159    1,094    3,555 
Disposals   (11,455)   (265)   (95)   (70)   (526)   (93)   (12,504)
Balance June 30, 2020  $23,207   $246   $338   $1,343   $2,822   $4,624   $32,580 
                                    
Balance September 30, 2020  $22,568   $171   $333   $1,364   $2,872   $4,990   $32,298 
Transfers from inventory   9,415    -    -    -    -    -    9,415 
Additions   -    10    -    66    704    1,570    2,350 
Acquisitions   2,844    -    2    -    285    463    3,594 
Disposals   (6,993)   (28)   (11)   (7)   (355)   (1,043)   (8,437)
Balance June 30, 2021  $27,834   $153   $324   $1,423   $3,506   $5.980   $39,220 

   

Accumulated depreciation  Rental
equipment
   Computer
equipment
   Office
furniture and
fixtures
   Leasehold
improvements
   Right of use
assets –
Vehicles
   Right of use
assets – Real
estate
   Total 
Balance September 30, 2019  $14,769   $371   $260   $257   $1,031   $-   $16,688 
Depreciation   8,306    64    55    109    476    1,090    10,100 
Disposals   (11,209)   (266)   (98)   (75)   (464)   (12)   (12,124)
Balance June 30, 2020  $11,866   $169   $217   $291   $1,043   $1,078   $14,664 
                                    
Balance September 30, 2020  $12,311   $106   $229   $309   $1,182   $1,494   $15,631 
Depreciation   9,134    24    46    93    534    1,451    11,282 
Disposals   (6,975)   (28)   (11)   (7)   (323)   (520)   (7,864)
Balance June 30, 2021  $14,470   $102   $264   $395   $1,393   $2,425   $(19,049)

  

Net Book Value   Rental
equipment
   Computer
equipment
   Office furniture
and fixtures
   Leasehold
improvements
   Right of use
assets – Vehicles
   Right of use
assets – Real
estate
   Total 
Balance September 30, 2019   $11,948   $133   $173   $912   $1,557   $-   $14,723 
Balance June 30, 2020   $11,341   $77   $121   $1,052   $1,779   $3,546   $17,916 
Balance September 30, 2020   $10,257   $64   $104   $1,055   $1,690   $3,496   $16,667 
Balance June 30, 2021   $13,364   $51   $60   $1,028   $3,555   $2,113   $20,171 

     

Out of the $9,415,000 rental equipment transferred from inventory during the nine months ended June 30, 2021, the Company obtained equipment loans (Note 11) for $7,237,000 with the balance of $2,178,000 paid in cash. For the nine months ended June 30, 2020, the Company obtained equipment loans of $6,021,000.

 

Page | 16

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.) 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 

(UNAUDITED) JUNE 30, 2021 AND 2020 

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

7.Goodwill and Intangible Assets

 

Cost     Goodwill     Non-compete
agreements
    Brand     Customer
contracts
    Customer
relationships
    Sub-total
intangibles
with finite
lives
Total
Balance September 30, 2019     $ 1,420     $ 517     $ 1,341     $ 3,851     $ 8,460     $ 14,169     $15,589
Acquisitions       871       48       205       -       805       1,058     1,929
Disposals       -       -       -       -       (33 )     (33 )   (33)
Balance June 30, 2020     $ 2,291     $ 565     $ 1,546     $ 3,851     $ 9,232     $ 15,194     $17,485
Balance September 30, 2020     $ 3,895     $ 637     $ 1,881     $ 3,851     $ 11,766     $ 18,135     $22,030
Acquisitions       7,541       260       810       -       7,171       8,241     15,782
Disposals        -       -       -       -       (149 )     (149 )   (149)
Balance June 30, 2021     $ 11,436     $ 897     $ 2,691     $ 3,851     $ 18,788     $ 26,227     $37,663

  

Accumulation amortization  Goodwill   Non-compete
agreements
   Brand   Customer
contracts
   Customer
relationships
   Sub-total
intangibles
with finite
lives
   Total 
Balance September 30, 2019  $-   $480   $888   $3,728   $6,875   $11,971   $11,971 
Amortization   -    32    71    103    288    494    494 
Disposals   -    -    -    -    (33)   (33)   (33)
Balance June 30, 2020  $-   $512   $959   $3,831   $7,130   $12,432   $12,432 
Balance September 30, 2020  $-   $522   $989   $3,845   $7,200   $12,556   $12,556 
Amortization   -    59    145    6    897    1,107    1,107 
Disposals   -    -    -    -    (149)   (149)   (149)
Balance June 30, 2021  $-   $581   $1,134   $3,851   $7,948   $13,514   $13,514 

 

Net carrying amount    Goodwill    Non-compete
agreements
    Brand    Customer
contracts
    Customer
relationships
    Sub-total
intangibles
with finite
lives
    Total 
Balance September 30, 2019  $1,420   $37   $453   $123   $1,585   $2,198   $3,618 
Balance June 30, 2020  $2,291   $53   $587   $20   $2,102   $2,762   $5,053 
Balance September 30, 2020  $3,895   $115   $892   $6   $4,566   $5,579   $9,474 
Balance June 30, 2021  $11,436   $316   $1,557   $-   $10,840   $12,713   $24,149 

 

8.Government Grant

 

During the year ended September 30, 2020, the Company received payments related to the two separate provisions of the US CARES Act.

 

Payroll Protection Plan (“PPP’)

 

On April 16, 2020, the Company received $4,254,000 related to the PPP, which was to assist companies in maintaining their workforce. The PPP provided for loans to qualifying businesses for amounts up to 2.5 times of the average monthly payroll expenses. The loans and accrued interest are forgivable if the borrower uses the loan proceeds for eligible purposes, including payroll, benefits, rent, and utilities for up to twenty-four weeks, and maintains certain payroll levels. The unforgiven portion of the PPP loan is payable, with 1% interest over nine equal installments of $472,000 from September 2021 through April 2022.

  

Since the Company expects to meet the PPP’s eligibility criteria for forgiveness and has concluded that the PPP loan represents, in substance, a grant that is expected to be forgiven, it has accounted for the proceeds under IAS 20, Accounting for Government Grants and Disclosure of Government Assistance. The cash inflow has been reported as a financing activity and a liability has been recorded on the statements of financial position. No reduction in the liability has been recorded.

 

Public health and Social Services Emergency Fund (“Relief Fund”)

  

During the year ended September 30, 2020, the Company received $1,797,000 from the Relief Fund, which was established to support healthcare providers to prevent, prepare for, and respond to coronavirus, including health care related expenses or lost revenues, subject to certain terms and conditions. If those terms and conditions are met, payments do not need to be repaid. No expenses related to the PPP can be used to meet the terms and conditions for the Relief Fund.

 

Since the Company believes it has met the Relief Fund’s terms and conditions, it has accounted for the proceeds under IAS 20 - Accounting for Government Grants and Disclosure of Government Assistance. The cash inflow has been reported as a financing activity. The original proceeds were recognized as a liability, which was reduced based on certain related costs incurred. During the year ended September 30, 2020, the Company reduced the liability by $1,166,000, which was been included under other expense (income) in the statement of loss and comprehensive loss, of which $467,000 was recorded in the three and nine months ended June 30, 2020.

 

   Current   Long Term   Total 
Balance September 30, 2020  $2,599   $2,286   $4,885 
Change in current and long-term portions   2,286    (2,286)   - 
Balance June 30, 2021  $4,885   $-   $4,885 

 

Page | 17 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.) 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 

(UNAUDITED) JUNE 30, 2021 AND 2020 

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

9.Deferred Revenue

 

Activity for deferred revenue for the nine months ended June 30, 2021 and year ended September 2020 is as follows:

  

   For the nine
months ended
June 30, 2021
   For the year ended
September 30, 2020
 
Beginning balance  $1,804   $1,438 
Acquisitions   247    330 
Net addition   369    36 
Ending balance  $2,420   $1,804 

 

10.Derivative warrant liability

 

On June 29, 2020, the Company completed a bought deal public offering, a concurrent brokered private placement, and a non-brokered private placement to the Company’s Chief Executive Officer and a director of the Company, for 27,678,826 units, respectively. Each unit consisted of one common share and one-half of one common share purchase warrant (each whole warrant, a “Warrant”), for a total of 13,839,413 Warrants. Each Warrant will be exercisable to acquire one common share for a period of 12 months following the closing at an exercise price of C$1.60 per share. During the nine months ended June 30, 2020, 13,559,300 Warrants for 3,389,825 common shares were exercised, and the remaining 280,113 Warrants for 70,028 common shares expired on June 29, 2021. The Warrants were recorded as a liability since they are denominated in Canadian Dollars and the Company’s functional currency is US Dollars. The liability was recorded at fair value $0.12 as of September 30, 2020, using the Black-Scholes pricing model. A revaluation was performed each period end, with the change in fair value recorded in the caption “Loss (gain) on fair value of warrants.” Upon exercise, the warrant liability is derecognized and transferred to equity.

 

   As at September 
30, 2020
 
Share price   C$1.31 
Risk-free interest rate   0.23%
Expected volatility   60.8%
Expected life of warrant   0.75 years 
Expected dividend yield   0%

 

Warrant activity for the year ended September 30, 2020 and the nine months ended June 30, 2021 is provided below:

 

   Amount 
Balance September 30, 2019  $- 
Issued   1,627 
Change in fair value   198 
Change in foreign exchange rate   30 
Balance September 30, 2020   1,855 
Exercised at a weighted average Black-Scholes fair value of $0.31   (4,140)
Change in fair value   2,110 
Change in foreign exchange rate   175 
Balance June 30, 2021  $- 

 

Page | 18 

 

  

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.) 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 

(UNAUDITED) JUNE 30, 2021 AND 2020 

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

11.Long-term Debt

 

Debentures

  

On March 7, 2019, the Company issued C$15,000,000 in 8.0% Convertible Unsecured Debentures due March 7, 2024, with interest payable semi-annually on June 30 and December 31. Each C$1,000 (US$807) debenture is convertible at the option of the holder into 192.31 common shares. As of September 30, 2020, C$4,000 of debentures had been converted into common shares, and during the nine months ended June 30, 2021, C$3,446,000 of debentures were converted into common shares, leaving C$11,550.000 (US$9,319,000) of face value of the debentures remaining. The fair value of the debentures on the dates of conversion totaled C$5,956,000, or $4,714,000. After three years, the Company can force conversion of the outstanding principal at a conversion price of C$5.20, if the daily volume weighted average price of the common shares exceeds C$6.48 per share for twenty consecutive trading days. The debenture agreement also allows for payment of cash in lieu of common shares upon exercise of conversion right by the holder, equivalent of the market price on the conversion date.

  

The debentures contain multiple embedded derivatives including conversion right, forced conversion option and payment in lieu of common shares. Since the Company is unable to measure the fair value of embedded derivatives reliably, it has chosen to designate the convertible debentures in their entirety (including conversion right, forced conversion option and payment in lieu of common shares) to be subsequently measured at fair value through profit or loss (FVTPL).

 

The debentures are valued at fair value using the current trading price of C$148 ($119) and C$115 ($86) as of June 30, 2021 and September 30, 2020, respectively, per unit. A gain of $3,295,000 and a loss $4,594,000 was recorded for the three and nine months ended June 30, 2021, respectively. A loss of $2,470,000 and $1,106,000 was recorded for the three and nine months ended June 30, 2020, respectively. Following is the movement in these debentures:

 

   Nine months ended
June 30, 2021
   Year ended
September 30, 2020
 
Beginning Balance  $12,930   $10,547 
Conversion to common shares   (4,714)   - 
Change in fair value   4,594    2,528 
Change in foreign exchange rate   982    (145)
Ending Balance  $13,792   $12,930 

 

In conjunction with issuance of the debentures, the Company issued compensation options to the underwriters for 129,808 shares of the Company at an exercise price of C$5.20 for a period of two years from the closing of the transaction. The fair value of the options has been valued at $1.02 for a total of $133,000 using the Black-Scholes pricing model.

 

Compensation options activity for the nine months ended June 30, 2021 is provided below:

  

    Number
(000s)
   Weighted  
average exercise price
 
Balance, September 30, 2020    130    C$ 5.20  
Exercised    (130)   5.20 
Balance, June 30, 2021    -    - 

 

Equipment Loans

  

The Company is offered financing arrangements from the Company’s suppliers and the supplier’s designated financial institution, in which payments for certain invoices or products can be financed and paid over an extended period. The financial institution pays the supplier when the original invoice becomes due, and the Company pays the third-party financial institution over a period of time. In some cases, the supplier accepts a discounted amount from the financial institution and the Company repays the financial institution the face amount of the invoice with no stated interest, in twelve equal monthly installments. The Company uses a 6% incremental borrowing rate to impute interest on these arrangements. In other cases, the supplier receives the full invoice price and Company pays a stated interest rate to the financial institution, ranging from 5.6% to 8.0%, with the terms of the financing ranging from 12 to 48 months. There are no covenants with the loans and the carrying value of the equipment that is pledged as security against the loans is $5,808,000.

 

Page | 19 

 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Following is the activity in equipment loans for the nine months ended June 30, 2021 and year ended September 30, 2020:

 

   Nine months ended June 30, 2021   Year ended
September 30, 2020
 
Beginning Balance  $4,750   $7,306 
Additions:          
  Acquisitions   3,001    646 
  Operations   7,237    7,080 
Interest expense   268    489 
Repayments   (7,605)   (10,771)
Ending Balance   7,651    4,750 
Current portion, less than 1 year   7,003    4,311 
Long-term portion, due between 1 and 5 years  $648   $439 

 

Leases Liabilities

 

The Company enters into leases for real estate and vehicles. Real estate leases are valued at the net present value of the future lease payments at an 8% incremental borrowing rate. Vehicle leases are recorded at rate implicit in the lease based on the current value and the estimated residual value of the vehicle, equating to rates ranging from 1.7% to 10.4%.

 

Below is the movement in lease liabilities for the nine months ended June 30, 2021:

 

   Vehicles   Real
estate
   Total 
Balance, September 30, 2020  $1,627   $3,640   $5,267 
Additions during the period:               
   Acquisitions   109    540    649 
   Operations   704    1,750    2,454 
Interest   110    294    404 
Repayments   (549)   (2,232)   (2,781)
Balance, June 30, 2021  $2,001   $3,992   $5,993 

 

Future payments pursuant to lease liabilities are as follows:

 

   As at
June 30, 2021
   As at
September 30, 2020
 
Less than 1 year  $2,901   $2,394 
Between 1 and 5 years   3,761    3,497 
More than five years   55    70 
Gross lease payments   6,717    5,961 
Less: finance charges   (724)   (694)
Net lease liabilities  $5,993   $5,267 

 

SBA Loan

 

In conjunction with the acquisition of Mayhugh on February 1, 2021, the Company assumed an SBA Loan. The face amount of the loan is $150,000 and bears interest at stated interest rate of 3.75%. Due to the below-market interest rate, the Company valued the loan at the net present value of the payments using its incremental borrowing rate of 6%, resulting in a fair value on the acquisition date of $122,000. The loan is payable in 360 monthly installments of $731 beginning June 2021 and is secured by substantially all the assets of Mayhugh.

 

Following is the activity in the SBA Loan for the nine months ended June 30, 2021:

 

   Nine months ended
June 30, 2021
 
Beginning Balance  $- 
Additions:     
  Acquisitions   119 
Interest expense   4 
Repayments   (1)
Ending Balance  $122 

 

Page | 20 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Revolving Credit Facility

 

In September 2020, the Company entered a $20,000,000 asset-based revolving credit facility with a US bank. The facility matures in September 2024 and bears interest at floating rate of LIBOR plus 2.0% to 2.5%, with a LIBOR floor of 0.5% and has an unused fee of 0.3%. The Company has no borrowings from this facility as at June 30, 2021 and September 30, 2020. Interest expense for the facility for the nine months ended June 30, 2021 totaled $38,000 and primarily related to the unused fee. The facility is subject to a borrowing base based on a percentage of eligible accounts receivable and expected future revenues from existing customer rentals. Issuance costs are recorded in “deferred financing costs” on the consolidated statements of financial position and are being amortized on a straight-line over the four-year term of the facility for a total of $35,000 and $105,000 for the three and nine months ended June 30, 2021, respectively. 

 

12.Share capital

 

The Company considers its capital to be shareholders’ equity, which is comprised of share capital, contributed surplus, shares to be issued, accumulated other comprehensive income (loss), and accumulated deficit, in the amount of $56,118,000 at June 30, 2021.

 

The Company raises capital, as necessary, to meet its needs and take advantage of perceived opportunities and, therefore, does not have a numeric target for its capital structure. Funds are primarily secured through equity, and long-term debt, including debentures, equipment loans and leases.

 

Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. The Company invests all capital that is surplus to its immediate operational needs in short-term, liquid and highly rated financial instruments, such as cash, and short-term guarantee deposits, held with major Canadian and US financial institutions.

 

Authorized share capital

 

The Company’s authorized share capital consists of an unlimited number of common shares and an unlimited number of preferred shares issuable in series. The preferred shares issuable in series will have the rights, privileges, restrictions, and conditions assigned to the series upon the Board of Directors approving their issuance.

 

Issued share capital

 

The Company has only one class of common stock outstanding. Effective December 31, 2018, the Company consolidated its issued and outstanding common shares based on one post-consolidation common share for every five pre-consolidation common shares.

 

Common shares are classified as equity. Incremental costs directly attributable to the issuance of common shares are recognized as a reduction of equity, net of any tax effects. Accumulated other comprehensive income represents items such as cumulative, foreign currency translation adjustments, the change in equity arising from unrealized gains and losses from financial instruments designated as available-for-sale, and changes in fair value of derivatives designated as cash flow hedges and is presented as a separate component of shareholders’ equity on the Consolidated Statements of Financial Position. The Company does not currently participate in hedging activities.

 

Bought deals and private placements

 

On June 29, 2020, the Company completed a bought deal public offering, a concurrent brokered private placement, and a non-brokered private placement to the Company’s Chief Executive Officer and a director of the Company, for a total of 27,678,826 pre-consolidation units, comprising 27,678,826 pre-consolidation shares, or 6,919,706 post-consolidation shares, and 27,678,826 warrants. Each unit issued was issued at a pre-consolidation price of C$1.15 for total gross proceeds of C$31,831,000 ($23,462,000) and consisted of one pre-consolidation common share and one-half of one common share purchase warrant (each whole warrant, a “Warrant”) for a total of 13,839,413 Warrants. The fair value of the Warrants was recorded as a liability and valued at June 29, 2020, at $0.12, for a total of $1,628,000, using the Black-Scholes pricing model, as described in Note 10. Upon exercise, the warrant liability was derecognized and transferred to equity.

 

Following the consolidation, for every four Warrants exercised in accordance with its terms, the holder will be entitled to acquire one common share for a period of 12 months following the closing at an exercise price of C$6.40 per share. During the nine months ended June 30, 2021, 13,559,300 Warrants for 3,389,825 common shares were exercised, for total proceeds of C$21,695,000, or $17,473,000. The Company did not receive all of the proceeds from the transfer agent until early July 2021, and accordingly, $6,840,000 is recorded as a “Receivable from warrant exercise” on the condensed consolidated interim statements of financial position.

 

Page | 21 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Warrant activity for the nine months ended June 30, 2021 is provided below:

 

    Number
(000s)
   Weighted
average exercise price
 
Balance, September 30, 2020    3,460   C$6.40 
Exercised    (3,390)   6.40 
Expired    (70)   6.40 
Balance, June 30, 2021    -   C$     - 

 

Issuance costs of $2,855,000 in cash were incurred. These costs were allocated ratably between common shares and warrant liability, with $2,645,000 recorded as a reduction of equity and $210,000 recorded as “Transaction costs on issuance of financial liabilities.” The Company issued compensation options to the underwriter for 367,826 shares at the issue price of C$4.60 for a period of two years from the closing of the offering. The fair value of the options has been valued at $1.24 for a total of $456,000.

 

Activity for the June 2020 compensation options for the nine months ended June 30, 2021 is as follows:

 

    Number
(000s)
   Weighted
average exercise price
 
Balance, September 30, 2019    -   C$- 
Issued    368    4.60 
Exercised    (15)   4.60 
Balance, September 30, 2020    353    4.60 
Exercised    (238)   4.60 
Balance, June 30, 2021    115   C$4.60 

 

Shares to be issued

 

As discussed in Note 3, the Company acquired Sleepwell on October 23, 2020, with a portion of the purchase price in shares. $2,376,000 (629,000 shares at a fair value of $3.78 per share) was issued in January 2021, and $657,000 (246,000 shares at a fair value of $2.67) is expected to be issued in August 2022. The fair value of the stock has been discounted by 15% and 25%, respectively, using the Black-Scholes pricing model for put options, to reflect the inability to sell the stock for a period and for the time between the date of the acquisition and the dates the stock is to be issued.

 

Stock options and grants

 

The Company has a stock option plan, which it uses for grants to directors, officers, employees, and consultants. Options granted under the plan are non-assignable and may be granted for a term not exceeding ten years. Stock options having varying vesting periods and the options granted during the nine months ended June 30, 2021 vest annually over four years or quarterly over twelve quarters.

 

A summary of stock options is provided below:

 

    Number of options (000’s)   Weighted
average exercise price
 
Balance, September 30, 2020    2,627   C$1.99 
Granted    1,396    8.40 
Exercised    (92)   2.39 
Expired     (56)   3.97 
Forfeited    (15)  8.12 
Balance, June 30, 2021    3,860   C$4.17 

 

At June 30, 2020, the Company had 2,471,252 vested stock options with a weighted average exercise price of C$1.81.

 

Page | 22 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

Restricted stock units

 

On May 20, 2021, there were 953,750 restricted stock units granted to officers and directors. Each unit represents the right to ‎receive one common share, and vests over a period of two years from the grant date at the rate of one-eighth every three months commencing August 20, 2021. The shares will be issued on the first business day of each calendar year in an amount equal to the units that vested in the previous calendar year or earlier upon a Change in Control, as defined. The fair value of the units on the date of grant are discounted to reflect the difference between the vesting dates and the issuance dates, resulting in compensation expense of C$7,479,000 to be expensed over the vesting period with an increase to contributed surplus

 

A summary of restricted stock units:

 

    Number of units (000’s)   Weighted
average exercise price
 
Balance, September 30, 2020    -   C$- 
Granted    954    8.48 
Balance, June 30, 2021    954   C$8.48 

 

The Company accounts for stock-based compensation using the fair value method as prescribed by IFRS 2. Under this method, the fair value of stock options and restricted stock units at the date of grant is expensed over the vesting period and the offsetting credit is recorded as an increase in contributed surplus. Awards with graded vesting are considered to be multiple awards for fair value measurement. An estimate of the number of awards that are expected to be forfeited is also made at the time of grant and revised periodically if actual forfeitures differ from those estimates.

 

For the nine months ended June 30, 2021 and 2020, the Company recorded stock-based compensation expense as follows:

 

   Three Months
Ended June 30,
2021
   Three Months
Ended June 30,
2020
   Nine Months
Ended June 30,
2021
   Nine Months
Ended June 30,
2020
 
Stock-based compensation expense  $1,597   $52   $1,624   $153 

 

The fair value of the stock options used the Black-Scholes option pricing model calculated using the following assumptions:

 

    Nine months ended 
    June 30, 2021 
Share price at grant date   C$6.16 – C$8.48 
Risk-free interest rate   0.92 – 1.63% 
Expected volatility   48.97 – 55.08% 
Expected life of option   4 – 10 years 
Expected dividend yield   Nil 

 

13.Commitments and contingencies

 

Commitments

 

The Company leases certain facilities with terms of less than a year that are classified as operating leases. Future payments pursuant to these leases are $25,000 as of June 30, 2021, which are all due in less than one year.

 

Contingencies

 

The Company has been in litigation with Lightwater Long Short Fund (“Lightwater”) during the year ended September 30, 2020 and the nine months ended June 30, 2021. The litigation is due to Lightwater claiming damages for matters related to subscription agreements in a prior private placement. Management and legal believe that this lawsuit is without merit and is unpredictable. It is uncertain currently to determine the outcome of this lawsuit or our potential liability, if any.

 

From time to time, the Company is involved in various legal proceedings arising from the ordinary course of business. None of the matters in which the Company is currently involved, either individually, or in the aggregate, is expected to have a material adverse effect on the Company’s consolidated financial position, results of operations, or cash flows.

 

Page | 23 

 

 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

 

14.Operating expenses

 

   Three months
ended June 30,
2021
   Three months
ended June 30,
2020
   Nine months
ended June 30,
2021
  

Nine months
ended June 30,
2020

 
Payroll and employee benefits  $7,257   $5,635   $20,693   $17,194 
Facilities   522    348    1,540    1,358 
Bad debt expense   1,682    1,596    5,970    5,224 
Billing   1,077    485    2,686    1,198 
Professional fees   824    202    1,824    773 
Marketing costs   234    86    577    391 
Outbound freight   384    243    967    624 
All other   1,204    836    3,190    2,563 
Total Operating expenses  $13,184   $9,431   $37,447   $29,325 

 

15.Income (loss) per share

 

Income (loss) per common share is calculated using the weighted average number of common shares outstanding during the period. Diluted income (loss) per share amounts are calculated giving effect to the potential dilution that would occur from the incremental shares issued if in-the-money securities or other contracts to issue common shares were exercised or converted to common shares by assuming the proceeds received from the exercise of stock options and warrants are used to purchase common shares at the prevailing market price. For periods with a net loss, the potential dilutive shares were excluded because their effect is anti-dilutive.

 

The following reflects the earnings and share data used in the basic and diluted income (loss) per share computations:

 

   Three months
ended June 30,
2021
   Three months
ended June 30,
2020
   Nine months
ended June 30,
2021
   Nine months
ended June 30,
2020
 
Net income (loss) for continuing operations  $6,329   $(2,528)  $(4,677)  $(3,198)
Net income (loss) for discontinued operations   -    -    -    (869)
Basic weighted average number of shares   30,893    21,065    29,500    20,959 
Diluted weighted average number of shares   33,754    21,065    29,500    20,959 
Basic – continuing operations  $0.20   $(0.12)  $(0.16)  $(0.15)
Diluted – continuing operations  $0.19   $(0.12)  $(0.16)  $(0.15)
Basic – discontinuing operations  $0.00   $0.00   $0.00   $(0.04)
Diluted – discontinuing operations  $0.00   $0.00   $0.00   $(0.04)
Total - Basic  $0.20   $(0.12)  $(0.16)  $(0.19)
Total - Diluted  $0.19   $(0.12)  $(0.16)  $(0.19)

 

The effect of instruments exercisable or convertible to common shares for the three months ended June 30, 2020 were excluded from the calculation of diluted loss per share because their effect is anti-dilutive.

 

16.Related party transactions

 

The Company has six market rate leases for office, warehouse, and retail space with a rental Company affiliated with the Company’s Chief Executive Officer, the majority of which were entered into in 2015. The leases have a combined area of 74,520 square feet. Lease payments under these leases are approximately $52,000 per month, plus taxes, utilities, and maintenance.

 

Expense for Board of Directors’ fees were $53,000 and $43,000 for the three months ended June 30, 2021 and 2020, respectively. Fees were $150,000 and $128,000 for the nine months ended June 30, 2021 and 2020, respectively. Stock-based compensation for the Board of Directors was $387,000 and $408,000 for the three and nine months ended June 30, 2021.

 

Key management personnel also participate in the Company’s share option program (see Note 12). The Company paid or accrued compensation to key management personnel the following:

 

Page | 24

 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

 

   Three months
ended June 30,
2021
   Three months
ended June 30,
2020
   Nine months
ended June 30,
2021
   Nine months
ended June 30,
2020
 
Salaries and Benefits  $224   $196   $707   $589 
Stock-based compensation   746    -    746    - 
Total  $970   $196   $1,453   $589 

 

 

17.Discontinued operations

 

On July 29, 2019, the Company sold the assets of Patient Home Monitoring, Inc. The consolidated financial statements and the notes reflect the Patient Home Monitoring, Inc. as discontinued operations. During the year ended September 30, 2020, there were ongoing litigation matters involving Patient Home Monitoring, Inc. that resulted in loss from discontinued operations, as reflected in the following table for the nine months ended June 30, 2020.

 

   Nine months
ended June 30,
2021
   Nine months
ended June 30,
2020
 
Operating expenses  $-   $(869)
Net (loss) income from discontinued operations  $-   $(869)

 

For the periods ended June 30, 2020, Patient Home Monitoring, Inc. was classified as a discontinued operation. There were ongoing litigation matters involving Patient Home Monitoring, Inc. During the nine months ended June 30, 2020, the Company accrued $869,000 for defense and settlement costs. One of the matters was resolved in the second quarter of fiscal year 2020 and the other matter was resolved in the third quarter of fiscal year 2021. These matters are directly related to the operations of the disposed business, and as such, are reflected as discontinued operations.

 

18.Subsequent event

 

On August 20, 2021, the Company, through one of its indirect wholly-owned subsidiaries, entered into a purchase agreement to acquire Medical West Healthcare Center, LLC (“Medical West”), a Missouri company. The purchase price was approximately $2,350,000, of which approximately $1,900,000 was paid in cash at closing, and approximately $450,000 of holdbacks are payable on the six- and twelve-month anniversaries of the acquisition, subject to normal post-closing adjustments, if any.

 

Pro forma nine-month revenues and net income of Medical West had the acquisition occurred on October 1, 2020 are approximately $4,300,000 and $100,000, respectively. The Company is in the process of gathering the information required to allocate the purchase price to the acquired tangible and intangible assets as of the acquisition date.

 

19.Restatement

 

For comparative purposes, the consolidated statements of financial position as at September 30, 2020 and October 1, 2019 include adjustments to reflect the change in accounting policy resulting from the change in the presentation currency to the US dollar. The amounts previously reported in Canadian dollars as shown below have been translated into US dollars as at September 30, 2020 and October 1, 2019 exchange rate of 1.3339 US$:C$ and 1.3242 US$:C$, respectively.

 

Condensed consolidated interim financial statements as at September 30, 2020

 

   Previously
Reported in C$
   As Restated
in US$
 
Current assets  $60,402   $45,283 
Long-term assets   35,733    26,782 
Total assets   96,135    72,065 
Current liabilities   32,526    24,385 
Long-term liabilities   25,938    19,445 
Total liabilities   58,464    43,830 
Shareholders’ equity   37,671    28,235 
Total liabilities and shareholders’ equity   96,135    72,065 

 

Page | 25

 

 

 

 

Quipt Home Medical Corp. (Formerly, Protech Home Medical Corp.)

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(UNAUDITED) JUNE 30, 2021 AND 2020

(Tabular dollar amounts expressed in thousands of US Dollars, except per share amounts)

 

 

 

Condensed consolidated interim financial statements as at October 1, 2019

 

   Previously
Reported in C$
   As Restated
in US$
 
Current assets  $30,783   $23,247 
Long-term assets   24,382    18,412 
Total assets   55,165    41,659 
Current liabilities   21,081    15,919 
Long-term liabilities   16,839    12,717 
Total liabilities   37,920    28,636 
Shareholder’s equity   17,245    13,023 
Total liabilities and shareholders’ equity   55,165    41,659 

 

The statements of income (loss) and comprehensive income (loss) and statement of cash flows have been adjusted for foreign exchange gain and translated at an exchange rate of 1.3516 C$/US$ for the nine months ended June 30, 2020.

 

Condensed consolidated interim statement of loss for the three months ended June 30, 2020

 

   Previously
Reported in C$
   As Restated
in US$
 
Total revenue  $25,735   $18,572 
Operating income (loss) from continuing operations   916    701 
Income (loss) before taxes from continuing operations   (3,333)   (2,492)
Net income (loss) from continuing operations   (3,382)   (2,528)
Net income (loss)   (3,382)   (2,528)

 

Condensed consolidated interim statement of loss for the nine months ended June 30, 2020

 

   Previously
Reported in C$
   As Restated
in US$
 
Total revenue  $71,610   $52,981 
Operating income (loss) from continuing operations   (1,321)   (978)
Income (loss) before taxes from continuing operations   (4,975)   (3,129)
Net income (loss) from continuing operations   (5,068)   (3,198)
Net income (loss)   (6,226)   (4,067)

 

Condensed consolidated interim statement of cash flows for the nine months ended June 30, 2020

 

   Previously
Reported in C$
   As Restated
in US$
 
Loss from continuing operations  $(5,068)  $(3,198)
Loss from discontinuing operations   (1,158)   (869)
Net cash flows provided by operating activities   13,131    9,702 
Net cash flows used in investing activities   (4,214)   (3,118)
Net cash flow used in financing activities   22,899    16,864 
Net increase in cash   31,816    23,448 

 

Page | 26

 

GRAPHIC 8 tm2125757d1_ex99-3sp1img001.jpg GRAPHIC begin 644 tm2125757d1_ex99-3sp1img001.jpg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end GRAPHIC 9 tm2125757d1_ex99-6img001.jpg GRAPHIC begin 644 tm2125757d1_ex99-6img001.jpg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end