10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

☒     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2023.

OR

☐     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to __________.

Commission File Number: 001-38298

Zomedica Corp.

(Exact name of registrant as specified in its charter)

Alberta, Canada	N/A
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification Number)

100 Phoenix Drive, Suite 125 Ann Arbor, Michigan	48108
(Address of principal executive offices)	(Zip code)

(734) 369-2555

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Shares, without par value	ZOM	NYSE American

As of May 11, 2023, 979,949,668 shares of the registrant’s common shares, without par value, were issued and outstanding.

ZOMEDICA CORP.

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED

March 31, 2023

TABLE OF CONTENTS

		Page
PART I
FINANCIAL INFORMATION
Item 1.	Condensed Financial Statements	3
	Consolidated Balance Sheets as of March 31, 2023 and December 31, 2022	3
	Consolidated Statements of Operations and Comprehensive Loss for the Three Months Ended March 31, 2023 and 2022	4
	Consolidated Statements of Shareholders’ Equity for the Three Months Ended March 31, 2023 and 2022	5
	Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2023 and 2022	6
	Notes to the Consolidated Financial Statements	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	25
Item 4.	Controls and Procedures	34
PART II
OTHER INFORMATION
Item 1.	Legal Proceedings	34
Item 1A.	Risk Factors	34
Item 6.	Exhibits	35

2

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements.

Zomedica Corp.

Condensed Consolidated Balance Sheets as of March 31, 2023 (Unaudited) and December 31, 2022

(United States Dollars in Thousands)

	As of
	March 31,		December 31,
	2023		2022
Assets
Current assets
Cash and cash equivalents	$	8,353	$	27,399
Available-for-sale securities		112,698		87,693
Trade receivables, net		428		596
Inventory, net		2,743		2,746
Prepaid expenses and deposits		4,856		3,799
Other receivables		1,085		1,268
Total current assets		130,163		123,501
Prepaid expenses and deposits		153		188
Property and equipment, net		6,799		6,809
Construction in progress		1,886		692
Right-of-use asset		1,511		1,665
Goodwill		63,979		63,979
Intangible assets, net		48,433		41,799
Non current available-for-sale securities		26,409		40,712
Other assets		265		265
Total assets	$	279,598	$	279,610
Liabilities and shareholders’ equity
Current liabilities
Accounts payable and accrued liabilities	$	7,419	$	6,698
Accrued income taxes		233		187
Current portion of lease obligations		641		641
Customer contract liabilities		242		207
Other current liabilities		62		78
Total current liabilities		8,597		7,811
Lease obligations		941		1,097
Deferred tax liabilities		1,245		1,245
Customer contract liabilities		263		182
Liability due to Qorvo		3,529		—
Other liabilities		1,965		1,883
Total liabilities	$	16,540	$	12,218
Commitments and contingencies (Note 16)
Shareholders’ equity
Unlimited common shares, no par value; 979,949,668 issued and outstanding at March 31, 2023 and December 31, 2022	$	380,973	$	380,973
Additional paid-in capital		25,431		23,666
Accumulated deficit		(142,789)		(136,404)
Accumulated comprehensive loss		(557)		(843)
Total shareholders' equity		263,058		267,392
Total liabilities and shareholders’ equity	$	279,598	$	279,610

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

3

Zomedica Corp.

Condensed Consolidated Statements of Operations and Comprehensive Loss for the Three Months Ended March 31, 2023 and 2022

(Unaudited) (United States Dollars in Thousands, Except for Per Share Data)

	For the Three Months Ended March 31,
	2023		2022
Net revenue	$	5,482	$	3,751
Cost of revenue		1,647		1,011
Gross profit		3,835		2,740
Expenses
Research and development		918		351
Selling, general and administrative		10,429		6,703
Loss from operations		(7,512)		(4,314)
Interest income		1,412		107
Interest expense		(50)		—
Other loss		(1)		(1)
Foreign exchange loss		(26)		(7)
Loss before income taxes		(6,177)		(4,215)
Income tax expense (benefit)		208		(278)
Net loss		(6,385)		(3,937)
Unrealized gains, change in fair value of available-for-sale securities, net of tax		283		—
Change in foreign currency translation		3		51
Net loss and comprehensive loss	$	(6,099)	$	(3,886)
Weighted average number of common shares - basic and diluted		979,949,668		979,899,668
Loss per share - basic and diluted (Note 18)	$	(0.007)	$	(0.004)

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

4

Zomedica Corp.

Condensed Consolidated Statements of Shareholders’ Equity for the Three Months Ended March 31, 2023 and 2022

(Unaudited) (United States Dollars in Thousands)

	For the Three Months Ended March 31, 2023
				Additional				Accumulated
	Common Stock			Paid-In		Accumulated		Comprehensive
	Shares	Amount		Capital		Deficit		(Loss)		Total
Balance at December 31, 2022	979,949,668	$	380,973	$	23,666	$	(136,404)	$	(843)	$	267,392
Stock-based compensation	—		—		1,765		—		—		1,765
Net loss	—		—		—		(6,385)		—		(6,385)
Other Comprehensive Income	—		—		—		—		286		286
Balance at March 31, 2023	979,949,668	$	380,973	$	25,431	$	(142,789)	$	(557)	$	263,058

	For the Three Months Ended March 31, 2022
				Additional				Accumulated
	Common Stock			Paid-In		Accumulated		Comprehensive
	Shares	Amount		Capital		Deficit		(Loss)		Total
Balance at December 31, 2021	979,899,668	$	380,962	$	9,313	$	(119,391)	$	2	$	270,886
Stock-based compensation	—		—		2,041		—		—		2,041
Net loss	—		—		—		(3,937)		—		(3,937)
Other Comprehensive Income	—		—		—		—		51		51
Balance at March 31, 2022	979,899,668	$	380,962	$	11,354	$	(123,328)	$	53	$	269,041

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

5

Zomedica Corp.

Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2023 and 2022

(Unaudited) (United States Dollars in Thousands)

	For the Three Months Ended March 31,
	2023		2022
Cash flows from operating activities:
Net loss	$	(6,385)	$	(3,937)
Adjustments for:
Depreciation		164		82
Amortization - intangible assets		1,199		737
Stock-based compensation		1,765		2,041
Non cash portion of rent expense		(1)		—
Accretion/amortization of available-for-sale securities		(654)		—
Change in assets and liabilities, net of acquisitions:
Purchased inventory		(731)		(1,005)
Prepaid expenses and deposits		(1,022)		128
Trade receivables		144		(27)
Other receivables		263		(25)
Accounts payable and accrued liabilities		721		(118)
Accrued income tax		46		(23)
Deferred tax liabilities		—		(279)
Other current liabilities		(16)		(40)
Customer contract liabilities		116		(35)
Other liabilities		134		30
Net cash used in operating activities		(4,257)		(2,471)
Cash flows from investing activities:
Investment in available-for-sale securities		(8,072)		—
Investment in debt security (at fair value)		(1,750)		—
Investment in property and equipment		(113)		(83)
Acquisition of intangibles		(4,000)		—
Investment in construction in progress		(857)		(123)
Net cash used in investing activities		(14,792)		(206)
(Decrease) increase in cash and cash equivalents		(19,049)		(2,677)
Effect of exchange rate changes on cash		3		62
Cash and cash equivalents, beginning of year		27,399		194,952
Cash and cash equivalents, end of period	$	8,353	$	192,337
Noncash activities:
Change in fair value of available-for-sale securities, net of tax	$	283	$	—
Transfer of construction in progress into property and equipment and intangibles	$	401	$	—
Transfer of inventory into property and equipment	$	738	$	246
Supplemental cash flow information:
Interest received	$	783	$	90

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

6

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

1. Nature of Operations

Zomedica is a veterinary health company creating products for companion animals by focusing on the unmet needs of clinical veterinarians. The Company consists of the parent company, Zomedica Corp. and its wholly-owned U.S subsidiary, Zomedica Inc. and its international subsidiaries.

The impact of the novel strains of coronavirus (“COVID-19”)

Since the first quarter of 2020, the world has been impacted by the spread of a novel strain of coronavirus, its variants, and the disease that they cause known as COVID-19. The continued presence of COVID-19 has resulted in changes in the macro-economic environment including disruptions in supply chain, labor disruptions, challenges in manufacturing, challenges selling to customers, declines in customer demand, inflationary pressures, and an impaired ability to access credit and capital markets, among other things.

The extent to which the COVID-19 pandemic may impact our business will depend on future developments, which are highly uncertain and cannot be predicted with confidence, such as the duration of the outbreak, the spread and severity of COVID-19, and the effectiveness of governmental actions in response to the pandemic.

To-date, the emergence of new variants has not caused significant modification to business operations. We intend to continue our research, development, and production related activities for the foreseeable future.

2. Basis of Preparation
​

Principles of Consolidation

The consolidated financial statements include the accounts of the Company, and its wholly owned subsidiaries. Intercompany transactions and balances between consolidated businesses have been eliminated.

The accounting policies set out below have been applied consistently in the consolidated financial statements. The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

3. Significant Accounting Policies

Basis of Measurement

The condensed consolidated financial statements have been prepared on the historical cost basis except as otherwise noted.

Business Combinations

We account for business combinations in accordance with ASC 805, Business Combinations, if the acquired assets assumed and liabilities incurred constitute a business. We consider acquired companies to constitute a business if the acquired net assets and processes have the ability to create outputs in the form of revenue. For acquired companies constituting a business, we recognize the identifiable assets acquired and liabilities assumed at their acquisition-date fair values and recognize any excess of total consideration paid over the fair value of the identifiable net assets as goodwill.

Estimates and Assumptions

In preparing these financial statements, management was required to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. These estimates and assumptions are based on our historical experience, the terms of existing contracts, our evaluation of trends in the industry, information provided by our customers and suppliers and information available from other outside sources, as appropriate. These estimates and assumptions are subject to an inherent degree of uncertainty. We are not presently aware of any events or circumstances that would require us to update such estimates and assumptions or revise the carrying value of our assets or liabilities. Our estimates may change, however, as new events occur, and additional information is obtained. As a result, actual results may differ significantly from our estimates, and any such differences may be material to our financial statements.

7

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Functional and Reporting Currencies

The functional currency, as determined by management, for Canada and our subsidiaries in the United States and Switzerland is U.S. dollars, which is also our reporting currency.

The functional currency, as determined by management, for our Japanese subsidiary is Japanese Yen. Japanese Yen are translated for financial reporting purposes with translation gains and losses recorded as a component of other comprehensive income or loss.

In respect of transactions denominated in currencies other than the Company and its wholly owned operating subsidiaries’ functional currencies, the monetary assets and liabilities are remeasured at the period end rates. Revenue and expenses are measured at rates of exchange prevailing on the transaction dates. All of the exchange gains or losses resulting from these transactions are recognized in the consolidated statements of operations and comprehensive loss.

Comparative Figures

A portion of depreciation expense has been stated as part of cost of revenue for $54. The consolidated statements of income and comprehensive income for the period ended March 31, 2022 have been adjusted for $21 of depreciation that was included in sales, general, and administrative expense. This amount has been reclassified to cost of revenue to conform to the current year presentation. The change in presentation had no effect on the reported results of operations and does not affect previously reported cash flows from operating activities in the consolidated statements of cash flows.

To better align with the way in which we measure and track our business, we have changed the categorization of products within our segmentation of revenue. A portion of the products in our Therapeutics segment were previously designated as instruments and trodes in our form 10Q for the period ending March 31, 2022. These products have since been renamed to be capital and consumables to better align with our other platforms and to provide a more consistent baseline for comparison of the product lines within. Capital refers to the devices we sell within our PulseVet^®, Revo Squared^®, and VetGuardian^® product lines. Consumables continues to include our TRUFORMA^® cartridges as it did last year and now includes our PulseVet trodes as well as our Assisi^®  products. There have been no changes to the overall sales numbers for our Diagnostics and Therapeutics segments, only the product names making up the total.

​
Recently Adopted Accounting Pronouncements

​
In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 requires measurement and recognition of expected credit losses for financial assets held. The Company adopted ASU 2016-13 as of January 1, 2022 and there was no significant impact on its consolidated condensed financial statements and related disclosures as a result. The Company considered, among other things, historical trends and projected economic / market conditions and determined that the estimate of credit losses was not significantly impacted.

Segment Reporting

The Company reports segment information based on the “management” approach. The management approach designates the internal reporting used by management for making decisions and assessing performance as the source of the Company’s reportable segments. The Company’s reportable segments consist of Diagnostics and Therapeutics.

Cash and Cash Equivalents

The Company considers all highly liquid securities with an original maturity of three months or less to be cash equivalents.

Investment Securities

Our investment securities, which are comprised of corporate bonds/notes and US treasuries, are accounted for in accordance with ASC 320, “Investments – Debt and Equity Securities” (“ASC 320”). The company considers all of its securities for which there is a determinable fair market value, and there are no restrictions on the Company’s ability to sell within the next twelve months, as available for sale. We classify these securities as both current and non-current depending on their time to maturity. Available-for-sale securities are carried at fair value, with unrealized gains and losses reported as a component of shareholders’ equity.

8

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Accounts Receivable and Allowance for Credit Losses

Accounts receivable are recorded net of an allowance for credit losses and have payment terms of 30 days. Our policy for determining the allowance is based on factors that affect collectability, including: (a) historical trends of write-offs, recoveries, and credit losses; (b) the credit quality of our customers; and (c) projected economic and market conditions. As of March 31, 2023, our allowance was $47 and was recorded net in trade receivables. While we believe that our allowance for credit losses is adequate and represents our best estimate as of March 31, 2023, we continue to closely monitor customer liquidity and industry and economic conditions, which may result in changes to these estimates.

Inventories

Inventories are stated at the lower of cost or net realizable value. The Company utilizes the specific identification and First in, First out ("FIFO") method to track inventory costs. The Company records reserves, when necessary, to reduce the carrying value of inventory to its net realizable value. Management considers forecast demand in relation to the inventory on hand, competitiveness of product offerings, market conditions and product life cycles when determining excess and obsolescence and net realizable value adjustments. At the point of loss recognition, a new, lower-cost basis for that inventory is established, and any subsequent improvements in facts and circumstances do not result in the restoration or increase in that newly established cost basis.

Property and Equipment

Property and equipment are carried at historical cost less accumulated depreciation and any accumulated impairment losses. Property and equipment acquired in a business combination are recorded at fair value as of the date of acquisition. Maintenance and repair expenditures that do not improve or extend the life are expensed in the period incurred.

Depreciation is recognized so as to write off the cost less their residual values over their useful lives, using the straight-line method. The estimated useful lives, residual values and depreciation methods are reviewed at the end of each year, with the effect of any changes in estimate accounted for on a prospective basis.

An item of property and equipment is derecognized upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognized in profit or loss.

Intangible Assets

Expenditures related to the planning and operation of the Company’s website are expensed as incurred. Expenditures related to the website application and infrastructure development are capitalized and amortized over the website’s estimated useful life.

Costs related to acquired customer relationships, developed technology, licenses, trademarks, and tradenames have been capitalized and amortized over the estimated useful life.

Intangible assets with finite useful lives that are acquired separately are carried at cost less accumulated amortization and accumulated impairment losses. Amortization is recognized on a straight-line basis over their estimated useful lives. The estimated useful lives and amortization methods are reviewed at the end of each year, with the effect of any changes in estimate being accounted for on a prospective basis. Intangible assets with indefinite useful lives that are acquired separately are carried at cost less accumulated impairment losses.

Impairment of Long-Lived Assets

Long-lived assets are reviewed for impairment when events or circumstances indicate that the carrying value of an asset may not be recoverable. For assets that are to be held and used, impairment is recognized when the sum of estimated undiscounted future cash flows associated with the asset or group of assets is less than its carrying value. If impairment exists, an adjustment is made to write the asset down to its fair value, and a loss is recorded as the difference between the carrying value and fair value. No triggering events were present as of March 31, 2023.

9

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Revenue Recognition

The Company enters into agreements which may contain multiple promises where customers purchase products, services, or a combination thereof. Determining whether products and services are considered distinct performance obligations that should be accounted for separately requires judgment. We determine the transaction price for a contract based on the total consideration we expect to receive in exchange for the transferred goods or services.

The Company allocates revenue to each performance obligation in proportion to the relative standalone selling prices and recognizes revenue when control of the related goods or services is transferred for each obligation. We utilize the observable standalone selling price when available, which represents the price charged for the performance obligation when sold separately.

The Company's contracts with customers are generally comprised of purchase orders for the sale of the point of care instrument, consumable products, and extended warranties, or some variation thereof. The instrument and consumables each represent a single performance obligation when sold separately, that is satisfied at a point in time upon transfer of control of the product to the customer which is typically upon receipt of the goods by the customer. The extended warranties are also a separate performance obligation, whereby revenue is recognized over time.

The nature of the Company’s PulseVet^® business gives rise to variable consideration, including discounts and applicator (“trode”) returns for refurbishment. Credits are issued for unused shocks on returned trodes, which can be used toward the purchase of replacement trodes. Discounts and the estimated unused shock credits decrease the transaction price, which reduces revenue. Variable consideration related to unused shock credits is estimated using the expected value method, which estimates the amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. Estimates of variable consideration are based upon historical experience and known trends. These estimated credits are nonrefundable and may only be used towards the purchase of future trode refurbishments. This practice encourages refurbishment purchase prior to complete utilization of the previous trode, so the customer will always have a trode on hand with ample capacity to perform treatments.

At times the Company receives consideration prior to when the performance obligation is completed, giving rise to a contract liability. Sales are recorded net of sales tax. Sales tax is charged on sales to end users and remitted to the appropriate state authority.

Disaggregated revenue for the three months ended March 31, 2023 and 2022 is as follows:

		For the Three Months Ended March 31,
		Diagnostics				Therapeutics				Consolidated
		2023		2022		2023		2022		2023		2022
Capital	$	217	$	-	$	1,493	$	1,590	$	1,710	$	1,590
Consumables		182		57		3,567		1,952		3,749		2,009
Other (e.g., warranty and repairs)		-		-		23		152		23		152
Total revenue	$	399	$	57	$	5,083	$	3,694	$	5,482	$	3,751

​
Cost of Revenue

Cost of goods sold consists of overhead, materials, labor, and shipping costs incurred internally to produce and receive the products. Shipping and handling costs incurred by the Company are included in cost of revenue.

Research and Development

​
Research and development costs related to continued research and development programs are expensed as incurred.

10

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Stock-based Compensation

The Company calculates stock-based compensation using the fair value method, under which the fair value of the options at the grant date is calculated using the Black-Scholes Option Pricing Model, and subsequently expensed over the vesting period of the option using the graded vesting method. The provisions of the Company’s stock-based compensation plans do not require the Company to settle any options by transferring cash or other assets, and therefore the Company classifies the awards as equity. Stock-based compensation expense recognized during the period is based on the value of stock-based payment awards that are ultimately expected to vest.

The Company estimates forfeitures at the time of grant and revises the estimate, if necessary, in subsequent periods if actual forfeitures differ from those estimates.

Income Taxes

The Company accounts for income taxes in accordance with ASC 740, Income Taxes, on a tax jurisdictional basis. The Company files income tax returns in Canada and the province of Alberta and its subsidiaries file income tax returns in the United States and various states, including in Michigan where the Company’s headquarters are located.

Deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the tax bases of assets and liabilities and their financial statement reported amounts using enacted tax rates and laws in effect in the year in which the differences are expected to reverse. A valuation allowance is provided against deferred tax assets when it is determined to be more likely than not that the deferred tax asset will not be realized.

The Company assesses the likelihood of the financial statement effect of an uncertain tax position that should be recognized when it is more likely than not that the position will be sustained upon examination by a taxing authority based on the technical merits of the tax position, circumstances, and information available as of the reporting date. The Company is subject to examination by taxing authorities in the United States, Canada, Japan, and Switzerland. The Company recognizes tax-related interest and penalties, if any, as a component separate from income tax expense.

Comprehensive Loss

The Company follows ASC topic 220. This statement establishes standards for reporting and display of comprehensive (loss) income and its components. Comprehensive loss is net loss plus certain items that are recorded directly to shareholders’ equity. The Company has recorded a currency translation adjustment associated with its Japanese subsidiary.

Loss Per Share

​
Basic loss per share (“EPS”) is computed by dividing the loss attributable to common shareholders by the weighted average number of common shares outstanding. Diluted EPS reflects the potential dilution that could occur from common shares issuable through the exercise or conversion of stock options, restricted stock awards, warrants and convertible securities. In certain circumstances, the conversion of options is excluded from diluted EPS if the effect of such inclusion would be anti-dilutive.

4. Critical Accounting Judgments and Key Sources of Estimation Uncertainty

The preparation of financial statements in accordance with U.S. GAAP requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, and revenue and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and further periods if the review affects both current and future periods.

11

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Critical areas of estimation and judgements in applying accounting policies include the following:

Intangible Assets and Business Combinations

Assets acquired and liabilities assumed as part of a business combination are recognized at their acquisition date fair values. In determining these fair values, we utilize various forms of the income, cost, and market approaches depending on the asset or liability being valued.

We use a discounted cash flow model to measure the customer relationship, developed technology, license, trademark, and tradename assets. The estimation of fair value requires significant judgment related to future net cash flows based on assumptions related to revenue and EBITDA growth rates, discount rates, and attrition factors. Inputs are generally determined by taking into account competitive trends, market comparisons, independent appraisals, and historical data, among other factors, and are supplemented by current and anticipated market conditions.

​
Impairment Testing

We evaluate goodwill for impairment annually or more frequently when an event occurs or circumstances change indicating the carrying value may not be recoverable. When testing goodwill for impairment, we may first assess qualitative factors to determine if it is more likely than not the carrying value of a reporting unit exceeds its estimated fair value. During a qualitative analysis, we consider the impact of changes, if any, to the following factors: macroeconomic, industry and market factors; cost factors; changes in overall financial performance; and any other relevant events and uncertainties impacting a reporting unit. If our qualitative assessment indicates a goodwill impairment is more likely than not, we perform additional quantitative analyses. We may also elect to skip the qualitative testing and proceed directly to the quantitative testing. For reporting units where a quantitative analysis is performed, we perform a test measuring the fair values of the reporting units and comparing them to their aggregate carrying values, including goodwill. If the fair value is less than the carrying value of the reporting unit, an impairment is recognized for the difference, up to the carrying amount of goodwill.

We estimate the fair values of our reporting units using a discounted cash flow method or a weighted combination of discounted cash flows and a market-based method. The discounted cash flow method includes assumptions about a wide variety of internal and external factors. Significant assumptions used in the discounted cash flow method include financial projections of free cash flow, including revenue trends, medical costs trends, operating productivity, income taxes and capital levels; long-term growth rates for determining terminal value beyond the discretely forecasted periods; and discount rates. Financial projections and long-term growth rates used for our reporting units will be consistent with, and use inputs from, our internal long-term business plan and strategies.

Discount rates will be determined for each reporting unit and include consideration of the implied risk inherent in their forecasts. Our most significant estimate in the discount rate determinations involves our adjustments to the peer company weighted average costs of capital reflecting reporting unit-specific factors. We do not make any adjustments to decrease a discount rate below the calculated peer company weighted average cost of capital for any reporting unit. Company-specific adjustments to discount rates are subjective and thus are difficult to measure with certainty.

The passage of time and the availability of additional information regarding areas of uncertainty with respect to the reporting units’ operations could cause these assumptions to change in the future. Additionally, as part of our quantitative impairment testing, we perform various sensitivity analyses on certain key assumptions, such as discount rates, cash flow projections, and peer company multiples to analyze the potential for a material impact. The market-based method requires determination of an appropriate peer group whose securities are traded on an active market. The peer group is used to derive market multiples to estimate fair value.

Valuation and Payback of Property and Equipment

Diagnostic based TRUFORMA^® capital is placed in fixed assets once purchased or manufactured, where they remain, undepreciated, until they are placed with our customers under the agreement that they will repeatedly purchase consumables or services which are utilized within. Each instance of this placed capital represents an asset that we own. An estimate is made of the anticipated future revenue over its respective life which is ten years. If the payback period of the initial investment in the asset is less than the ten-year life of the asset, we conclude that the assets have been properly recorded, and no write-down is necessary. We rely on third-party data that considers various data points and assumptions, including, but not limited to, the expected volume of consumables which will be sold, anticipated growth rates, and anticipated placements. Realization of the anticipated revenue is dependent on the current assumptions and forecasted models.

12

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Revenue Recognition and Liabilities Due to Customers

The nature of the Company’s business gives rise to variable consideration, including discounts and applicator (“trode”) returns for refurbishment. Credits are issued for unused shocks on returned trodes, which can be used toward the purchase of replacement trodes. Discounts and the estimated unused shock credits decrease the transaction price, which reduces revenue. Variable consideration related to unused shock credits is estimated using the expected value method, which estimates the amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. Estimates of variable consideration are estimated based upon historical experience and known trends. These estimated credits are non-refundable and may only be used towards the purchase of future trode refurbishments. This practice encourages refurbishment purchase prior to complete utilization of the previous trode, so the customer will always have a trode at hand with ample capacity to perform treatments.

5. Investment Securities

The following represents the Company’s investment securities as of March 31, 2023 (in thousands):

		Acquisition Cost		Accretion / (Amortization)		Unrealized Gain / (Loss)		Estimated Fair Value
Commercial paper	$	29,490	$	583	$	(71)	$	30,002
Corporate notes / bonds		43,163		303		(425)		43,041
Debt security		2,750		-		-		2,750
U.S. treasuries		16,815		146		(90)		16,871
U.S. govt. agencies		46,484		151		(192)		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	143,609	$	1,183	$	(778)	$	144,014

Accretion / (amortization) refers to the discounts and premiums incurred on bonds and notes purchased and are included within interest income on our consolidated income statement.

Accrued interest receivable related to the above investment securities amounted to $690 and is included within Other Receivables on our consolidated balance sheet.

Contractual maturities of investment securities as of March 31, 2023 are as follows (in thousands):

		Acquisition Cost		Estimated Fair Value
Original maturities of 90 days or less	$	4,907	$	4,907
Original maturities of 91-365 days		112,175		112,698
Original maturities of 366+ days		26,527		26,409
Total investment securities	$	143,609	$	144,014

6. Fair Value Measurements

In accordance with FASB ASC 820, “Fair Value Measurements and Disclosures,” (“ASC 820”), the Company measures its cash and cash equivalents and investments at fair value on a recurring basis. The company also measures certain assets and liabilities at fair value on a non-recurring basis when applying acquisition accounting.

ASC Topic 820 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability.

13

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

As a basis for considering such assumptions, ASC Topic 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

Level 1: Observable inputs that reflect quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2: Observable inputs other than quoted prices included in Level 1 for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.

Level 3: Unobservable data points for the assets or liability, and include situations where there is little, if any, market activity for the asset or liability. Valuations based on inputs that are unobservable and involve management judgement and the reporting entity’s own assumptions about market participants and pricing.

Cash and cash equivalents, accounts receivable, and accounts payable: The carrying amount of these assets approximate fair value due to the short maturity of these instruments. Cash and cash equivalents include marketable securities with an original maturity within 90 days.

Available-for-sale securities: The Company classifies marketable securities and other highly liquid investments, with a maturity of greater than three months and that can be readily purchased or sold using established markets, as available-for-sale. These investments are reported at fair value on the Company’s consolidated balance sheets and unrealized gains and losses are reported as a component of shareholders’ equity.

Earnout liability: The Company has reported the fair value of the earnout liability within other liabilities on the consolidated balance sheet. See footnote 7 for additional details.

Included within these available-for-sale securities are $2,750 in convertible notes associated with Structured Monitoring Products, Inc.’s (“SMP”) VetGuardian^® line. There were no unrealized gains or losses recorded and no impairments recognized as of March 31, 2023.

In accordance with the fair value hierarchy described above, the following table shows the fair value of our investments as of March 31, 2023:

		Level 1		Level 2		Level 3		Estimated Fair Value
Commercial paper	$	-	$	30,002	$	-	$	30,002
Corporate notes / bonds		-		43,041		-		43,041
Debt security		-		-		2,750		2,750
U.S. treasuries		16,871		-		-		16,871
U.S. govt. agencies		46,443		-		-		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	68,221	$	73,043	$	2,750	$	144,014

The following table shows these same investments and their respective balance sheet classifications:

		Cash & Cash Equiv.		Available- For-Sale (Current)		Available- For-Sale (Non-Current)		Estimated Fair Value
Commercial paper	$	-	$	30,002	$	-	$	30,002
Corporate notes / bonds		-		32,794		10,247		43,041
Debt security		-		-		2,750		2,750
U.S. treasuries		-		12,056		4,815		16,871
U.S. govt. agencies		-		37,846		8,597		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	4,907	$	112,698	$	26,409	$	144,014

Unrealized gains on our investments have not been recorded into income as we do not intend to sell nor is it more likely than not that we will be required to sell these investments prior to recovery of their amortized cost basis. The decline in fair value of our debt securities is largely due to the rising interest rate environment driven by current market conditions that have resulted in higher credit spreads. The

14

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

credit ratings associated with our debt securities are mostly unchanged, are highly rated, and the debtors continue to make timely principal and interest payments. As a result, there were no credit or non-credit impairment charges recorded through March 31, 2023.

7. Business Combinations

All of the Company’s acquisitions of businesses have been accounted for under ASC 805, Business Combinations. Accordingly, the assets of the acquired companies reflect the fair values and have been included in the Company’s Condensed Financial Statements from their respective dates of acquisition.

The results of operations of Pulse Veterinary Technologies, LLC, Revo Squared LLC, and Assisi Animal Health, LLC have been included in the Company’s Condensed Financial Statements since the dates of acquisition on October 1, 2021, June 14, 2022, and July 15, 2022, respectively.

2022 Acquisitions

Asset Purchase Agreement with Assisi Animal Health LLC

On July 15, 2022, Zomedica Corp. and its wholly owned subsidiary Zomedica Inc. entered into an Asset Purchase Agreement with Assisi Animal Health LLC (“Assisi”), its wholly owned subsidiary, AAH Holdings LLC, and certain of Assisi’s members (collectively the “Seller”) pursuant to which Zomedica Inc. agreed to acquire substantially all of the assets related to the Assisi^® product lines. The Sellers were in the business of developing, manufacturing, marketing, distributing and selling animal health products which use targeted Pulsed Electromagnetic Field (PEMF) therapy to decrease pain and inflammation, accelerate healing, and reduce anxiety that include the Assisi Loop^®, Assisi Loop Lounge^®, Assisi DentaLoop^® and Calmer Canine^® product lines.

Zomedica Inc. paid Assisi a purchase price of $18,293 in cash, which was subject to adjustments based on, among other things, the value of Assisi’s inventory and prepaid expenses at the closing of the acquisition. A portion of the purchase price ($1,400) was deposited into a third-party escrow account to support AAH Holdings LLC and certain of Assisi’s members’ indemnification obligation under the Purchase Agreement, of which $500 was released and $900 will be distributed to Assisi on the 18-month anniversary of the Closing Date, respectively, less the amount of prior or pending indemnification claims. The Company also issued to Assisi a ten-year warrant to purchase an aggregate of 22,000,000 of the Company’s common shares at a per share exercise price equal to $0.252. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder.

As a result of total consideration exceeding the preliminary fair value of the net assets acquired, goodwill in the amount of $14,329 was recorded in connection with this acquisition, which will be deductible for US tax purposes. The goodwill largely results from our ability to market and sell their respective products and services through our established customer base.

The Company made a preliminary allocation of the purchase price for Assisi’s asset base based on its understanding of the fair value of the acquired assets and assumed liabilities. As the Company continues to obtain additional information about these assets and liabilities, including intangible asset appraisals, inventory valuation, and accrued expenses, and continues to integrate the newly acquired business, the Company will refine the estimates of fair value and more accurately allocate the purchase price. Only items identified as of the acquisition date are considered for subsequent adjustment. The Company will continue to make required adjustments to the purchase price allocation prior to the completion of the acquisition period.

15

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

The following table summarizes the preliminary acquisition date fair values of the assets acquired and liabilities assumed and subsequent initial period adjustments:

	Initial		Measurement
	Allocation of		Period		Updated
	Consideration		Adjustments		Allocation
Inventory, net	$	220	$	—	$	220
Prepaid expenses and deposits		271		—		271
Other receivables		406		(206)		200
Right of use asset		—		260		260
Intangible Assets (estimated useful life)
E-commerce technology (2 years)		200		—		200
Trade name (5 years)		300		—		300
Developed technology (10 years)		4,500		—		4,500
Customer relationships (19 years)		2,800		—		2,800
Total assets acquired		8,697		54		8,751
Current portion of lease obligations		—		49		49
Non current portion of lease obligations		—		211		211
Other non current liabilities		45		—		45
Total liabilities assumed		45		260		305
Net assets acquired, excluding goodwill		8,652		(206)		8,446
Goodwill		14,329		206		14,535
Net assets acquired	$	22,981	$	—	$	22,981

Purchase price consideration was made up of the following:

Cash	$	18,293
Fair value of warrants	$	4,688
Total	$	22,981

The determination of the final purchase price allocation to specific assets and liabilities assumed is incomplete. The purchase price allocation may change in future periods as the fair value estimates of the assets (including intangibles) and liabilities are adjusted.

The following table provides unaudited proforma financial information, prepared in accordance with Topic 805, for the three months ended March 31, 2023 and 2022, as if Assisi had been acquired as of January 1, 2022. Proforma results do not include the effect of any synergies anticipated to be achieved from the acquisition, and accordingly, are not necessarily indicative of the results that would have occurred if the acquisition had occurred on the date indicated or that may result in the future.

	For the Three Months Ended March 31,
		2023		2022
Net Revenue	$	5,482	$	5,054
Net Losses	$	(6,385)	$	(4,519)

​
The proforma amounts have been calculated by including the results of Assisi, and adjusting the combined results to give effect to the following, as if the acquisitions had been consummated on January 1, 2022, together with the consequential tax effects thereon:

	For the Three Months Ended March 31,
		2023		2022
Adjustments to net revenues
Assisi preacquisition revenues	$	-	$	1,303
Adjustments to net income
Assisi preacquisition net losses	$	-	$	(582)

16

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Asset Purchase Agreement with Revo Squared LLC

​
On June 14, 2022, Zomedica Corp. and its wholly owned subsidiary Zomedica Inc. entered into an Asset Purchase Agreement with Revo Squared LLC (“Revo Squared”) and its majority member pursuant to which Zomedica Inc. agreed to acquire substantially all of the assets of Revo Squared. Revo Squared, based in Marietta, Georgia, was in the business of developing, manufacturing, marketing, distributing, and selling diagnostic imaging products and services for use in animal health, including its SuperView™, Sonoview™ Color ultrasound, Sonoview Mini/Mini Plus ultrasound, and Microview™ product offerings.

On July 1, 2022, the parties consummated the acquisition. At the closing, Zomedica Inc. paid Revo Squared a base purchase price of $6,011 in cash, which was subject to adjustments based on the amount of Revo Squared’s working capital at the closing. On this date, $500 of the purchase price was deposited into a third-party escrow account for a period of fifteen months to support Revo Squared’s indemnification obligation under the Purchase Agreement. The Company also issued to Revo Squared a ten-year warrant to purchase an aggregate of 10,000,000 of the Company’s common shares at a per share exercise price equal to $0.2201. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder.

In addition, Zomedica Inc. has agreed to pay Revo Squared aggregate earn-out payments of up to $4,000 based on the achievement of milestones related to future net sales from Revo Squared Products. One-time earn-out payments of $2,000 each will be payable upon net sales from Revo Squared Products exceeding $5,000 and $10,000 during any calendar year ending on or prior to December 31, 2027. The fair value of the earnout liability was adjusted from $2,000 to $1,500 at December 31, 2022. Fair value of the earnout was determined using Level 3 inputs.

As a result of total consideration exceeding the preliminary fair value of the net assets acquired, goodwill in the amount of $6,528 was recorded in connection with this acquisition, which will be deductible for US tax purposes. The goodwill largely results from our ability to market and sell their respective products and services through our established customer base.

The Company made a preliminary allocation of the purchase price for Revo Squared’s asset base based on its understanding of the fair value of the acquired assets and assumed liabilities. As the Company continues to obtain additional information about these assets and liabilities, including intangible asset appraisals, inventory valuation, and accrued expenses, and continues to integrate the newly acquired business, the Company will refine the estimates of fair value and more accurately allocate the purchase price. Only items identified as of the acquisition date are considered for subsequent adjustment. The Company will continue to make required adjustments to the purchase price allocation prior to the completion of the acquisition period.

The following table summarizes the preliminary acquisition date fair values of the assets acquired and liabilities assumed and subsequent initial period adjustments:

	Initial		Measurement
	Allocation of		Period		Updated
	Consideration		Adjustments		Allocation
Trade receivables, net	$	8	$	—	$	8
Prepaid expenses and deposits		10		—		10
Intangible Assets (estimated useful life)
Trade name (5 years)		200		—		200
Developed technology (10 years)		2,300		—		2,300
Customer relationships (16 years)		1,200		—		1,200
Total assets acquired		3,718		—		3,718
Earnout liabilities		2,458		(458)		2,000
Total liabilities assumed		2,458		(458)		2,000
Net assets acquired, excluding goodwill		1,260		458		1,718
Goodwill		6,528		(458)		6,070
Net assets acquired	$	7,788	$	—	$	7,788

17

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Purchase price consideration was made up of the following:

Cash	$	6,011
Fair value of warrants	$	1,777
Total	$	7,788

The determination of the final purchase price allocation to specific assets and liabilities assumed is incomplete. The purchase price allocation may change in future periods as the fair value estimates of the assets (including intangibles) and liabilities are adjusted.

8. Inventory

Inventory details are as follows:

	March 31, 2023						December 31, 2022
	Diagnostics		Therapeutics		Consolidated		Diagnostics		Therapeutics		Consolidated
Raw Materials	$	265	$	1,469	$	1,734	$	—	$	1,685	$	1,685
Finished Goods		93		352		445		—		182		182
Purchased Inventory		94		494		588		139		780		919
Total		452		2,315		2,767		139		2,647		2,786
Reserves		(2)		(22)		(24)		(18)		(22)		(40)
Net inventory	$	450	$	2,293	$	2,743	$	121	$	2,625	$	2,746

9. Prepaid Expenses and Deposits

	March 31,		December 31,
	2023		2022
Deposits	$	2,274	$	1,886
Prepaid marketing		72		114
Prepaid insurance		570		614
Prepaid taxes		1,733		753
Other		360		620
Total prepaid expenses and deposits	$	5,009	$	3,987

​
10. Property and Equipment

	March 31,		December 31,
	2023		2022
Machinery and office equipment	$	6,544	$	6,487
Furniture and equipment		120		111
Laboratory equipment		337		249
Leasehold improvements		1,239		1,239
		8,240		8,086
Accumulated depreciation and amortization		1,441		1,277
Net property and equipment	$	6,799	$	6,809

Depreciation expense for the three months ended March 31, 2023 and 2022 was $164 and $82, respectively.

18

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

11. Intangible Assets

	March 31,		December 31,
	2023		2022
Computer software	$	704	$	350
Customer relationships		26,651		26,651
Licenses		7,479		-
Technology		15,650		15,650
Trademarks		16		16
Tradename		2,850		2,850
Website		962		962
		54,312		46,479
Accumulated amortization		5,879		4,680
Net intangibles	$	48,433	$	41,799

Included within intangibles are Qorvo related licenses of $7,479 comprised of a one-time license fee of $4,000 that was paid on the effective date of the agreement and the discounted value of an obligation to make a second $4,000 payment upon completion of the installation qualification process for a cartridge production line. The liability associated with the second payment is being recorded in the “Liability Due to Qorvo” line in our Condensed Consolidated Balance Sheets.

The estimated future amortization of intangible assets is as follows:

2023	$	3,731
2024		4,933
2025		4,769
2026		4,536
2027 and beyond		30,464
Total	$	48,433

Amortization expense for the three months ended March 31, 2023 and 2022 was $1,199 and $737, respectively.

12. Leases

On February 1, 2021 the Company downsized its office space and modified its existing lease with Wickfield Phoenix LLC. The new lease period was for forty-eight months, commencing on February 1, 2021 and ending on January 31, 2025 with a monthly rent payment of $12 for the first two months and escalating to $31 over the lease period. The carrying value of the right of use asset was $1,258 upon modification using the Company's incremental borrowing rate of 3.95%. During the period ending March 31, 2021 the Company recorded a gain on right-of-use asset of $24 in the consolidated statements of comprehensive loss.

On September 15, 2021, the Company entered into an additional lease with Wickfield Phoenix LLC for warehousing space. The new lease period is for forty-one months, commencing on September 15, 2021, and ending on January 31, 2025, with a monthly rent payment of $5 for the first month and escalating to $10 over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $366 using the Company's incremental borrowing rate of 3.95%.

On April 1, 2022, the Company entered into an agreement with ULF Northfield Business Center LLC to lease 12,400 square feet of office and warehouse space. The lease period is for sixty-one months beginning on April 1, 2022, with a monthly rent payment of $9 for the first twelve months and escalating to $11 per month over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $546 using an incremental borrowing rate of 3.95%.

On July 1, 2022, as part of the Revo Squared Purchase, the Company assumed an agreement with Lebow 1031 Legacy, LLC to lease 4,626 square feet of office space. The remaining lease period assumed at the time of the agreement is for eighteen months beginning on July 1, 2022 and lasting through December of 2023. The lease has a monthly rent payment of $4 per month over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $67 using an incremental borrowing rate of 7.00%.

19

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

On July 15, 2022, as part of the Assisi asset purchase agreement, the Company assumed a license agreement pursuant to a lease agreement between The Wheelership LLC and The Realty Associates Fund XII portfolio, L.P., whereby Assisi sublet 5,185 square feet of warehousing space. The remaining lease period assumed at the time of the agreement is for fifty-two months beginning on August 16, 2022 and lasts through November of 2026. The lease has a rent payment of $4 for the first month and escalates to $6 per month over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $260 using an incremental borrowing rate of 7.00%.

For the three months ended March 31, 2023 and 2022, the Company recognized $199 and $152 in rent expense inclusive of common area maintenance (CAM) charges, insurance, and tax with $18 and $0 recorded into cost of revenue, $40 and $16 recorded in research and development expenses, and $141 and $136 recorded in general and administrative expense in the consolidated statements of comprehensive loss.

	March 31,		December 31,
	2023		2022
Right-of-use asset
Cost
Aggregate lease commitments	$	2,759	$	2,759
Less: impact of present value		(262)		(262)
Balance	$	2,497	$	2,497
Reduction in right-of-use asset
Straight line amortization		1,119		946
Interest		(133)		(114)
Balance	$	986	$	832
Net book value as at:
Balance	$	1,511	$	1,665
Lease liabilities
Additions	$	2,520	$	2,520
Payments		(1,071)		(896)
Interest		133		114
Total lease liabilities	$	1,582	$	1,738
Current portion of lease liabilities		641		641
Long term portion of lease liabilities		941		1,097
Total lease liabilities	$	1,582	$	1,738

Total remaining undiscounted lease liabilities related to the above lease are as follows:

2023		531
2024		679
2025		237
2026		197
2027		44
Total lease payments	$	1,688
Less imputed interest		106
Total	$	1,582

20

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

Our weighted-average remaining lease term and discount rate are as follows:

	Three Months Ended March 31, 2023
Weighted-average remaining lease term	2.7 years
Weighted-average discount rate	4.5%

13. Stock-Based Compensation

During the three months ended March 31, 2023, the Company issued 6,710,000 stock options to purchase an aggregate of 6,710,000 common shares. These options also vest over a period of four years and have an expiration period of 10 years.

During the three months ended March 31, 2022, the Company issued 14,425,000 stock options to purchase an aggregate of 14,425,000 common shares. These options also vest over a period of four years and have an expiration period of 10 years.

The continuity of stock options are as follows:

	Number of	Weighted Avg
	Options	Exercise Price
Balance at December 31, 2022	84,112,443	$	0.3602
Stock options granted	6,710,000		0.2431
Stock options forfeited	705,000		0.4063
Vested stock options expired	462,500		1.5459
Balance at March 31, 2023	89,654,943	$	0.3449
Vested at March 31, 2023	27,066,474	$	0.3484

As of March 31, 2023, details of the issued and outstanding stock options are as follows:

Grant Year	Weighted Avg. Exercise Price	Number of Options Issued  and Outstanding	Number of Vested Options Outstanding	Number of Unvested Options Outstanding	Weighted Avg. Remaining Life Outstanding (Years)
2020	0.22	17,252,724	14,478,974	2,773,750	2.69
2021	0.65	20,300,000	6,150,000	14,150,000	3.37
2022	0.27	45,392,219	6,437,500	38,954,719	4.32
2023	0.24	6,710,000	—	6,710,000	4.93
Balance at March 31, 2023		89,654,943	27,066,474	62,588,469

The Company calculates volatility of stock-based compensation using the historical price of the Company’s stock. An increase/decrease in the volatility would have resulted in an increase/decrease in the fair value of the options.

The fair value of options granted during the three months ended March 31, 2023 and the twelve months ended December 31, 2022 was estimated using the Black-Scholes option pricing model to determine the fair value of options granted using the following assumptions:

Grant Year	Weighted Avg. Volatility		Weighted Avg. Risk-Free Int. Rate		Weighted Avg. Expected Life (In Years)		Weighted Avg. Common Share Price		Weighted Avg. Exercise Price
2020	96	%	0.47	%	9.53	$	0.21	$	0.22
2021	117		1.08		6.20		0.65		0.65
2022	112		3.09		5.92		0.27		0.27
2023	110		3.67		6.25		0.24		0.24

For the three months ended March 31, 2023 and 2022, the Company recorded $1,765 and $2,041 of stock-based expense.

21

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

14. Warrants

The Company values warrants issued in equity placements using the Black Scholes model to allocate the fair value of the proceeds from equity financings using a relative fair value approach. Like other stock-based compensation, management uses judgment to determine the inputs to the Black-Scholes option pricing model including the expected life, and underlying share price volatility. Changes in these assumptions will impact the calculation of fair value and the value attributed to the warrants. The Company calculates volatility of warrants based on the historical price of the Company’s stock. An increase/decrease in the volatility would have resulted in an increase/decrease in the fair value of the options.

In connection with the July 1, 2022 asset acquisition of Revo Squared, the Company issued a ten-year warrant to purchase 10,000,000 common shares at a per share exercise price equal to $0.2201. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder. As of March 31, 2023, no warrants have been exercised.

In connection with the July 15, 2022 asset acquisition of Assisi, the Company issued a ten-year warrant to purchase 22,000,000 common shares at a per share exercise price equal to $0.2520. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder. As of March 31, 2023, no warrants have been exercised.

As of March 31, 2023, details of the outstanding warrants were as follows:

			Weighted
			Average
	Exercise	Warrants	Remaining
Original Issue date	Price	Outstanding	Life
February 14, 2020 (Series A)	0.1500	197,917	1.87
April 9, 2020 (Series B)	0.1500	363,501	2.03
May 29, 2020 (Series C)	0.1500	-	-
July 7, 2020 (Series D)	0.1600	-	-
July 1, 2022 (Revo Squared)	0.2201	10,000,000	9.26
July 15, 2022 (Assisi)	0.2520	22,000,000	9.30
Balance at March 31, 2023		32,561,418

Cumulative warrants exercised and expired as of March 31, 2023 were as follows:

	Warrants			Warrants
Warrant Series	Exercised		Amount	Expired		Amount
February 14, 2020 (Series A)	21,677,084	$	4,293	—	$	—
April 9, 2020 (Series B)	17,969,833		2,695	—		—
May 29, 2020 (Series C)	133,213,333		19,982	120,000		18
July 7, 2020 (Series D)	187,269,000		29,963	231,000		37
July 1, 2022 (Revo Squared)	—		—	—		—
July 15, 2022 (Assisi)	—		—	—		—
Total	360,129,250	$	56,933	351,000	$	55

15. Income Taxes

The Company is in an overall net deferred tax liability position as of March 31, 2023. Management has assessed that the future taxable income resulting from the deferred tax liability position will result in utilization of the Company’s US federal and state net operating loss carryforwards in future tax periods. The Company is in a net deferred tax asset position in Canada and a full valuation allowance against the Canada deferred tax assets remains necessary as a result of the historical losses and the uncertainty of realizing any future tax benefits related to the Canadian deferred tax assets.

22

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

16. Commitments and Contingencies

From time to time, the Company may be exposed to claims and legal actions in the normal course of business. As of March 31, 2023, and continuing as of May 11, 2023, the Company is not aware of any pending or threatened material litigation claims against the Company.

On May 10, 2018, the Company entered a Development, Commercialization and Exclusive Distribution Agreement. As part of the agreement, the Company is required to make the following future milestone payments:

● 1st payment: $3,500 in cash payment upon the achievement of future development milestones

● 2nd payment: $3,500 in equity, determined by dividing the amount due by the volume-weighted average price of the Company’s common stock on the NYSE American exchange over the 10 trading days prior to the achievement of the milestone event.

As of March 31, 2023, none of the future development milestones related to the above agreement have been met. The Company has assessed the probability of meeting the above milestones and has determined that an accrual is not necessary as of March 31, 2023 and December 31, 2022.

On January 17, 2023, the Company entered into a series of agreements with Qorvo Biotechnologies, LLC. Under the terms of these agreements, the Company has the obligation:

● to purchase a minimum quantity of production and development cartridges for the period beginning on the date the parties entered into the agreements and ending on the earlier of the date Zomedica notifies Qorvo to stop production or December 31, 2024;

● to purchase a minimum quantity of BAW Sensors commencing on the Transition Date and continuing as long as Zomedica has a license from Qorvo to manufacture the cartridges, subject to each party’s rights to early termination including Zomedica’s right to terminate at any time with 90 days prior written notice; and

● to pay a royalty to Qorvo on the sale of cartridges after the Transition Date

17. Segment Information

The Company’s operations are comprised of two reportable segments:

● Diagnostics, which consists of TRUFORMA^®, VetGuardian^®, and imaging products;

● Therapeutics, which consists of Assisi^® and PulseVet^® products

The Company’s Chief Operating Decision Maker (CODM) is its Chief Executive Officer who has ultimate responsibility for enterprise decisions.

Although our reportable segments provide similar products, each one is managed separately to better align with the Company’s customers and distribution / development partners. The CODM determines resource allocation for, and monitors performance of, the consolidated enterprise, the Diagnostics segment, and the Therapeutics segment together. The CODM relies on internal segment reporting that analyzes results on certain key performance indicators, namely, revenues and gross profit. Costs below gross profit are not allocated to the segments.

23

Zomedica Corp.

Notes to the Consolidated Financial Statements

(United States Dollars in Thousands)

The following is a reconciliation of consolidated revenue, cost of revenue, and gross profit amongst our reportable segments as of March 31, 2023:

	Diagnostics		Therapeutics		Consolidated
Net revenue	$	399	$	5,083	$	5,482
Cost of revenue		338		1,309		1,647
Gross profit	$	61	$	3,774	$	3,835

18. Loss Per Share

	For the Three Months Ended March 31,
	2023		2022
Numerator
Net loss for the period	$	(6,385)	$	(3,937)
Charge to retained earnings for preferred share exchange		-		-
Loss attributable to common shareholders		(6,385)		(3,937)
Denominator
Weighted average shares - basic		979,949,668		979,899,668
Loss per share - basic and diluted	$	(0.007)	$	(0.004)

As of March 31, 2023, and 2022, the Company had stock options outstanding of 89,654,943 and 57,632,724 and warrants outstanding of 32,561,418 and 912,418. These securities could potentially dilute basic earnings per share in the future but were excluded from the computation of diluted loss per share in the periods presented, as their effect would be anti-dilutive.

19. Related Party Transaction

On March 1, 2022 we entered into a Consulting Agreement with Johnny Powers, a member of our Board. Pursuant to the Powers Agreement, Dr. Powers provides strategic consulting services to the Company. Dr. Powers is entitled to $10 per month as compensation and reimbursement for authorized expenses. The Powers Agreement expires May 31, 2023.

20. Subsequent Events

On May 5, 2023, Zomedica, Inc., a U.S. subsidiary of Zomedica Corp., provided Structured Monitoring Products, Inc., a Florida corporation (“SMP”), with written notice of its intention to exercise its irrevocable option to acquire SMP. Concurrently with its delivery of the exercise notice, Zomedica made a nonrefundable cash payment to SMP of $250, which will be credited toward the purchase price. Zomedica now intends to promptly commence conducting due diligence with respect to the acquisition.

On May 10, 2023, Zomedica, Inc., a wholly-owned subsidiary of Zomedica Corp., entered into an amendment to the Multi-Tenant Industrial Triple Net Lease with an effective date of March 18, 2022 by and between ULF Northfield Business Center LLC and Zomedica, Inc. for property located at 4000 Northfield Way, Roswell, GA 30076. The Amendment expands the Leased Premises by 6,000 rentable square feet (“Expansion Premises”) from 12,400 rentable square feet to 18,400 square feet and extends the lease term from the date ending April 30, 2027 to a date ending sixty months after the earlier of (i) the date the Landlord delivers the Expansion Premises to Zomedica, Inc. and (ii) December 1, 2023.

24

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATION

(All amounts are expressed in thousands unless otherwise indicated)

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to help the reader understand the results of operations and financial condition of the Company. The Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our consolidated financial statements and notes thereto for the quarter ended March 31, 2023. This report contains forward-looking statements or forward-looking information (collectively, “forward-looking statements”) made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 under Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, as well as the safe harbor provisions of applicable Canadian securities legislation, that are based on management’s beliefs and assumptions and involve risks and uncertainties. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact.

Forward-looking statements can also be identified by words such as “future”, “anticipates”, “believes”, “projects”, “estimates”, “expects”, “intends”, “plans”, “predicts”, “will”, “should”, “would”, “could”, “can”, “may”, or similar terms. Forward-looking statements are not guarantees of future performance and Zomedica’s actual results may differ significantly from the results discussed in the forward-looking statements. Zomedica cautions that these statements are subject to numerous important risks, uncertainties, assumptions, and other factors, some of which are beyond Zomedica’s control. These risks could cause Zomedica’s actual results to differ materially from those expressed or implied by such forward-looking statements, including, among others, risks related to adverse macroeconomic conditions; changes in consumer confidence and spending in response to economic volatility; continued uncertainties relating to the COVID-19 pandemic; our ability to develop and commercialize our products; our ability to integrate our acquisitions successfully into our business; supply chain disruptions that increase our costs and impair our ability to manufacture our products; our ability to attract and keep senior management and key scientific personnel; our ability to obtain and maintain intellectual property protection; our ability to maintain the listing of our common shares on the NYSE American exchange; the accuracy of our estimates regarding expenses, future revenues, and capital requirements; and the “Risk Factors” described in our Annual Report on Form 10-K for the year ended December 31, 2022. The foregoing does not represent an exhaustive list of matters that may be covered by the forward-looking statements contained herein or risk factors that we are faced with that may cause our actual results to differ from those anticipated in our forward-looking statements.

Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. We undertake no duty to update any of these forward-looking statements after the date of this Form 10-Q to conform our prior statements to actual results or revised expectations, except as required by applicable law.

Overview

We are a veterinary health company creating and marketing products for companion animals by focusing on the unmet needs of clinical veterinarians. Our mission is to enrich the lives of the animals we love and the people that care for them by providing products and technologies that improve patient care and enhance the economic health of veterinary practices. Our product portfolio includes innovative diagnostics and therapeutic medical devices that emphasize patient health and enhancing practice economics.

We currently have five discrete platforms in our product portfolio:

Diagnostic Products

- our TRUFORMA^® platform, comprising point-of-care diagnostic products for disease states in dogs and cats, providing assays for use at the point-of-care that provide reference lab accuracy, thereby enabling practitioners to diagnose and treat diseases sooner;

- our Revo Squared^® imaging platform, comprising diagnostic imaging products and services for use in animal health, including the SONOVIEW™ ultrasound system; and

25

- our VetGuardian^® platform, which provides continuous wireless monitoring of pets’ vital signs and provides them remotely to veterinarian practice staff, along with alert messaging should the vital signs rise or fall out of range, to assist in rapidly diagnosing issues;

​
Therapeutic Products

- our world-leading PulseVet^® platform, which provides for non-invasive electro-hydraulic shock wave treatment of a wide variety of conditions in horses and small animals, including osteoarthritis, tendon and ligament healing, bone healing, chronic pain relief and wound healing, to promote healing and reduce the need for surgery and/or medication; and

- our Assisi Loop^® platform including a series of products that use targeted Pulsed Electromagnetic Field (tPEMF) therapy to decrease pain and inflammation and accelerate healing or reduce anxiety.

As a result of an internal strategic view, we have focused our development and commercialization efforts on our TRUFORMA, Revo Squared, VetGuardian, PulseVet, and Assisi Loop platforms. We believe this narrowed focus will enable us to capitalize on our core strengths and to accelerate the commercialization of these existing platforms.

For the foreseeable future, we expect to continue to incur losses, which we expect will begin to decrease from historical levels as we continue the commercialization of our TRUFORMA^® platform and recognize additional profits from the expansion of the Revo Squared, VetGuardian, PulseVet, and Assisi Loop products, our product development activities, and our sales and marketing activities.

Revenue

Our revenue consisted of consumables sold in the U.S associated with our TRUFORMA platform; capital and consumables sold in the U.S and internationally associated with our PulseVet platform; consumables sold in the U.S. and internationally associated with our Assisi products, capital associated with our Revo Squared products, and capital associated with our VetGuardian products.

Cost of Revenue

Cost of revenue consisted primarily of the cost of raw materials used in the assembly of PulseVet capital and consumables, the cost of TRUFORMA consumables purchased, and the cost of Assisi parts purchased and related sub-components. We expense all inventory obsolescence provisions related to normal manufacturing changes as cost of revenue.

Operating Expenses

The majority of our operating expenses have been for the selling, general and administrative activities related to general business activities, capital market activities, stock-based compensation, developing a commercial team and research and development activities related to our product development.

Research and Development Expense

All costs of research and development are expensed in the period in which they are incurred. Research and development costs primarily consist of salaries and related expenses for personnel, fees paid to consultants, outside service providers, professional services, travel costs and materials used in clinical trials and research and development.

Selling, General, and Administrative Expense

Selling, general, and administrative expense consists primarily of personnel costs, including salaries, related benefits and stock-based compensation for employees, consultants and directors. These expenses also include costs associated with sales and marketing activities, professional fees, and corporate administrative and overhead costs, including rent and other facilities costs, amortization, and depreciation.

26

U.S. Taxes

As of December 31, 2022, we had net operating loss carryforwards for U.S. federal and state income tax purposes of $32,456 and non-capital loss carryforwards for Canada of $46,384, which will begin to expire in fiscal year 2035. We have evaluated the factors bearing upon the realizability of our deferred tax assets, which are comprised principally of net operating loss carryforwards and non-capital loss carryforwards. We concluded that, due to the limitations under Section 382 of the Code, our U.S. federal and state net operating loss carryforwards for the periods prior to February 11, 2021 have been limited to zero. We therefore have derecognized $21,013 of our U.S. deferred tax assets, resulting in a remaining carryforward balance of $11,443.

Inflation Reduction Act

On August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for a new U.S. federal 1% excise tax on certain repurchases of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023.

The excise tax is imposed on the repurchasing corporation itself, not its shareholders from which shares are repurchased. The amount of the excise tax is generally 1% of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market value of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax, such as repurchases under $1 million.

Any redemption or other repurchase that occurs after December 31, 2022, in connection with a business combination, extension vote or otherwise, may be subject to the excise tax. Whether and to what extent we would be subject to the excise tax in connection with a business combination, extension vote or otherwise would depend on a number of factors, including (i) the fair market value of the redemptions and repurchases in connection with the business combination, extension or otherwise; (ii) the structure of a business combination; (iii) the nature and amount of any equity issuances in connection with a business combination (or otherwise issued not in connection with a business combination but issued within the same taxable year of a business combination); and (iv) the content of regulations and other guidance from the U.S. Department of the Treasury.

The IR Act also included a new 15% Corporate Alternative Minimum Tax (“CAMT”) that acts as a new book minimum tax of at least 15% of consolidated GAAP pre-tax income for corporations with average book income in excess of $1 billion. Any increase in our effective tax rate will depend on a number of factors, including any offsets for general business credits or changes in book income following business combinations. The CAMT is effective for tax years beginning on or after January 1, 2023. Lastly, the IR Act also creates several potentially beneficial tax credits to incentivize investments in certain technologies and industries.

We are in the process of evaluating the potential impacts of the IR Act. While we do not believe the IR Act will have a material negative impact on our business or our financial performance, the effects of the measures are unknown at this time. Our analysis is ongoing and incomplete, and it is possible that the IR Act could ultimately have a material adverse effect on our tax liability. We continue to monitor the IR Act and related regulatory developments to evaluate their potential impact on our business, tax rate and financial results.

Canadian Taxes

In Canada, due to the uncertainty of realizing any tax benefits as of March 31, 2023, we continue to record a full valuation allowance against our Canadian deferred tax assets.

Translation of Foreign Currencies

The functional currency, as determined by management, for our subsidiaries in the United States, Switzerland, and Canada is the U.S. dollar, which is also our reporting currency.

The functional currency, as determined by management, for our Japanese subsidiary is the Japanese Yen. Japanese Yen are translated for financial reporting purposes with translation gains and losses recorded as a component of other comprehensive income or loss.

Stock-Based Compensation

We measure the cost of equity-settled transactions by reference to the fair value of the equity instruments at the date at which they are granted.

27

We calculate stock-based compensation using the fair value method, under which the fair value of the options at the grant date is calculated using the Black-Scholes Option Pricing Model, and subsequently expensed over the vesting period of the option using the graded vesting method. The provisions of our stock-based compensation plans do not require us to settle any options by transferring cash or other assets, and therefore we classify the awards as equity. Stock-based compensation expense recognized during the period is based on the value of stock-based payment awards that are ultimately expected to vest. We estimate forfeitures at the time of grant and revise these estimates, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The expected term, which represents the period of time that options granted are expected to be outstanding, is estimated based on an average of the term of the options. The risk-free rate assumed in valuing the options is based on the Canadian treasury yield curve in effect at the time of grant for the expected term of the option. The expected dividend yield percentage at the date of grant is zero as we are not expected to pay dividends in the foreseeable future.

Loss Per Share

Basic loss per share, or EPS, is computed by dividing the loss attributable to common shareholders by the weighted average number of common shares outstanding. Diluted EPS reflects the potential dilution that could occur from common shares issuable through the exercise or conversion of stock options, restricted stock awards, warrants and convertible securities. In certain circumstances, the conversion of options, warrants and convertible securities are excluded from diluted EPS if the effect of such inclusion would be anti-dilutive.

Comprehensive Loss

We follow FASB ASC topic 220. This statement establishes standards for reporting and display of comprehensive (loss) income and its components. Comprehensive loss is net loss plus certain items that are recorded directly to shareholders’ equity.

Critical Accounting Policies and Significant Judgments and Estimates

Our management’s discussion and analysis of financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States, or U.S. GAAP. The preparation of our consolidated financial statements and related disclosures requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, revenue, costs and expenses, and related disclosures during the reporting periods. On an ongoing basis, we evaluate our estimates and judgments, including those described below. We base our estimates on historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

While our significant accounting policies are more fully described in Note 4 of the notes to our consolidated financial statements, management has identified the following as “Critical Accounting Policies and Estimates”: Intangible Assets and Business Combinations; Impairment Testing; Valuation and Payback of Property and Equipment; and Revenue Recognition and Liabilities Due to Customers. We believe that the estimates and assumptions involved in these accounting policies may have the greatest potential impact on our financial statements.

​
Intangible Assets and Business Combinations

Assets acquired and liabilities assumed as part of a business combination are recognized at their acquisition date fair values. In determining fair values for recent business combinations, we utilize various forms of the income, cost, and market approaches depending on the asset or liability being valued.

We use a discounted cash flow model to measure the customer relationship, developed technology, license, trademark, and tradename assets. The estimation of fair value requires significant judgment related to future net cash flows based on assumptions related to revenue and EBITDA growth rates, discount rates, and attrition factors. Inputs are generally determined by taking into account competitive trends, market comparisons, independent appraisals, and historical data, among other factors, and were supplemented by current and anticipated market conditions. Variances in future cash flows, anticipated growth rates, and revenue could significantly impact the value assigned to intangible assets. Any variance could cause impairment charges upon testing.

28

Impairment Testing

We evaluate goodwill for impairment annually or more frequently when an event occurs or circumstances change indicating the carrying value may not be recoverable. When testing goodwill for impairment, we may first assess qualitative factors to determine if it is more likely than not the carrying value of a reporting unit exceeds its estimated fair value. During a qualitative analysis, we consider the impact of changes, if any, to the following factors: macroeconomic, industry and market factors; cost factors; changes in overall financial performance; and any other relevant events and uncertainties impacting a reporting unit. If our qualitative assessment indicates a goodwill impairment is more likely than not, we perform additional quantitative analyses. We may also elect to skip the qualitative testing and proceed directly to the quantitative testing. For reporting units where a quantitative analysis is performed, we perform a test measuring the fair values of the reporting units and comparing them to their aggregate carrying values, including goodwill. If the fair value is less than the carrying value of the reporting unit, an impairment is recognized for the difference, up to the carrying amount of goodwill.

We estimate the fair values of our reporting units using a discounted cash flow method or a weighted combination of discounted cash flows and a market-based method. The discounted cash flow method includes assumptions about a wide variety of internal and external factors. Significant assumptions used in the discounted cash flow method include financial projections of free cash flow, including revenue trends, medical costs trends, operating productivity, income taxes and capital levels; long-term growth rates for determining terminal value beyond the discretely forecasted periods; and discount rates. Financial projections and long-term growth rates used for our reporting units will be consistent with, and use inputs from, our internal long-term business plan and strategies.

Discount rates will be determined for each reporting unit and include consideration of the implied risk inherent in their forecasts. Our most significant estimate in the discount rate determinations involves our adjustments to the peer company weighted average costs of capital reflecting reporting unit-specific factors. We do not make any adjustments to decrease a discount rate below the calculated peer company weighted average cost of capital for any reporting unit. Company-specific adjustments to discount rates are subjective and thus are difficult to measure with certainty.

The passage of time and the availability of additional information regarding areas of uncertainty with respect to the reporting units’ operations could cause these assumptions to change in the future. Additionally, as part of our quantitative impairment testing, we perform various sensitivity analyses on certain key assumptions, such as discount rates, cash flow projections, and peer company multiples to analyze the potential for a material impact. The market-based method requires determination of an appropriate peer group whose securities are traded on an active market. The peer group is used to derive market multiples to estimate fair value.

​
Valuation and Payback of Property and Equipment

Diagnostic based TRUFORMA^® capital is placed in fixed assets once purchased or manufactured, where they remain, undepreciated, until they are placed with our customers under the agreement that they will repeatedly purchase consumables or services which are utilized within. Each instance of this placed capital represents an asset that we own. An estimate is made of the anticipated future revenue over its respective life which is ten years. If the payback period of the initial investment in the asset is less than the ten-year life of the asset, we conclude that the assets have been properly recorded, and no write-down is necessary. We rely on third-party data that considers various data points and assumptions, including, but not limited to, the expected volume of consumables which will be sold, anticipated growth rates, and anticipated placements. Realization of the anticipated revenue is dependent on the current assumptions and forecasted models.

The customer is obligated to purchase consumables during the placement period. However, since the customer is not obligated to purchase the capital, and can return it at any time, we are exposed to a risk of loss to the extent the customer returns the capital and discontinues consumable purchases.

On March 31, 2023, the carrying value of our Diagnostic instruments was $5,211. A significant assumption included in the realization model is a placement rate of four instruments per quarter, per account manager or inside sales representative.

​
The effect of a 25% reduction in the estimated revenues associated with annual placements of instruments would increase the payback period on March 31, 2023 from 4.86 years to 6.85 years.

​
Changes to placement rates are not expected to decrease, nor do we expect that any decrease would be permanent.

29

Revenue Recognition and Liabilities Due to Customers

The nature of our Therapeutics business segment gives rise to variable consideration, including discounts and applicator (“trode”) returns for refurbishment. Credits are issued for unused shocks on returned trodes, which can be used toward the purchase of replacement trodes. When revenue is recognized, a simultaneous adjustment for returns is estimated, reducing revenue. Estimated return credits are presented as a reduction to gross sales with the corresponding reserve presented as customer contract liabilities.

Variable consideration related to unused shock credits is calculated using the expected value method, which estimates the amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur. Estimates of variable consideration are based upon historical experience and known trends. These estimated credits are non-refundable and may only be used towards the purchase of future trode refurbishments. This practice encourages refurbishment purchase prior to complete utilization of the previous trode, enabling the customer to always have a trode on hand with ample capacity to perform treatments.

The number of trodes returned by year is tracked against the number of trodes sold in that same year, creating a current experience rate. It is assumed that the ultimate return rate for the trodes is 98%. For annual calculations, it is assumed that the expected returns in the current year for each layer increase to the experience rate of the year immediately preceding it. Once the 98% is reached the layer is removed from the calculation. The annual incremental change in expected returns is multiplied by an average return credit amount, generating the current liability due to customers.

The average return credit is calculated by dividing the actual shock credits issued by the actual number of trodes returned. A variance in the assumed return rate compared to the actual rate would impact the estimate and potentially understate net sales (overestimated rate) or overstate net sales (underestimated rate) in any given year and create a corresponding misstatement of the liability due to customers.

On March 31, 2023, the estimated value of our Therapeutics customer contract liability was $505. If the expected return rate was increased by 2%, the effect on current year reduction in sales and customer liability would have been approximately $36.

Results of Consolidated Operations

Our results of operations for the three months ended March 31, 2023 and 2022 are as follows:

Revenue

Revenue for the three months ended March 31, 2023 was $5,482, compared to $3,751 for the three months ended March 31, 2022, an increase of $1,731 or 46%. The increase was primarily due to the inclusion of our Assisi^®, Revo Squared^®, and VetGuardian^® products which totaled $1,322 and were not part of our consolidated figures as of March 31, 2022.

In general, we expect revenue to increase in subsequent periods as we benefit from a full year’s worth of sales from our recent acquisitions and increase our related sales, marketing, and commercialization efforts.

Cost of Revenue

Cost of revenue for the three months ended March 31, 2023 was $1,647, compared to $1,011 for the three months ended March 31, 2022, an increase of $636 or 63%. The increase in cost was primarily driven by increased sales of our PulseVet^® platform and Assisi products which totaled $1,309.

We anticipate that costs of revenue will increase in subsequent periods in accordance with the increased revenue as described above.

Gross Profit

Gross profit margin for the three months ended March 31, 2023 was $3,835 or 70%, compared to $2,740 or 73% for the three months ended March 31, 2022, an increase of $1,095. The decrease in gross profit margin % was primarily the result of product mix impacts associated with sales of our new offerings.

30

In general, we believe gross margins will remain relatively unchanged in percentage terms due to a variety of factors, including the ability to effectively stimulate demand for certain of our products; management of the cost of components and outside manufacturing services; our ability to manage warranty costs effectively; shifts in the mix of products and services, or in the geographic, currency or channel mix; and fluctuations in exchange rates.

Research and Development

Research and development expense for the three months ended March 31, 2023 was $918, compared to $351 for the three months ended March 31, 2022, an increase of $567 or 162%. The increase was primarily driven by our continued buildup of internal capabilities to develop, test, and manufacture our next generation of Diagnostic products.

We anticipate that R&D costs will increase as we maintain and enhance our current product lines and continue to develop new products.

Selling, General, and Administrative

Selling, general, and administrative expense for the three months ended March 31, 2023 was $10,429, compared to $6,703 for the three months ended March 31, 2022, an increase of $3,726 or 56%. The increase was primarily driven by salaries and (noncash) stock option expense associated with increased hiring campaigns, recruiting and other related fees associated with our transition to a new Chief Financial Officer, Qorvo related transition payments, and increased marketing campaigns/attendance at tradeshows to build brand awareness and recognition of our expanding suite of products.

We expect future selling, general and administrative expense to increase in line with product expansion and growth in our commercialization efforts.

Net Loss

Our net loss for the three months ended March 31, 2023 was $6,385, compared to a loss of $3,937 for the three months ended March 31, 2022, an increase of $2,448 or 62%.

The net loss in each period was attributed to the matters described above. We expect to continue to record net losses in future periods until such time as we have sufficient revenue from product sales to offset our operating expenses.

Cash Flows

The following table shows a summary of our cash flows for the periods set forth below:

	Three Months Ended March 31,
	2023		2022		Change
Cash used in operating activities	$	(4,257)	$	(2,471)	$	(1,786)	72%
Cash used in investing activities		(14,792)		(206)	$	(14,586)	7081%
Cash provided by financing activities		—		—	$	—	0%
(Decrease) increase in cash and cash equivalents		(19,049)		(2,677)	$	(16,372)	612%
Effect of exchange rate changes on cash		3		62	$	(59)	(95)%
Cash and cash equivalents, beginning of period		27,399		194,952	$	(167,553)	(86)%
Cash and cash equivalents, end of period	$	8,353	$	192,337	$	(183,984)	(96)%

Net cash used in operating activities for the three months ended March 31, 2023 was $4,257, compared to $2,471 for the three months ended March 31, 2022, an increase in cash used of $1,786 or 72%. The increase in cash used in operations primarily resulted from the losses noted above and non-cash accretion on currently held available-for-sale securities, partially offset by increases in non-cash amortization and stock compensation.

Net cash used in investing activities for the three months ended March 31, 2023 was $14,792, compared to $206 for the three months ended March 31, 2022, an increase of $14,586 or 7,081%. The increase in cash used in investing activities primarily resulted from investment in available for sale securities and Qorvo license related intangibles.

There was no cash provided by financing activities for the three months ended March 31, 2023 or 2022.

31

Liquidity and Capital Resources

We have incurred losses and negative cash flows from operations since our inception in May 2015. As of March 31, 2023, we had an accumulated deficit of $142,789. We have funded our working capital requirements primarily through the sale of our equity and equity-related securities and the exercise of stock options and warrants.

As of March 31, 2023, the Company had working capital (defined as current assets minus current liabilities) of $121,566.

Short-Term Cash Requirements

We believe that our existing cash is sufficient to fund our expected short-term needs. We currently have cash fixed obligations in association with our building leases and quarterly inventory orders. We also have payment obligations associated with our on-going clinical studies, and we expect that we have sufficient cash to cover these requirements. We do not expect that our operations will require significant increases in our short-term cash needs.

Long-Term Cash Requirements

We believe that our existing cash resources will be sufficient to fund our expected operational requirements through at least December 2025. We regularly evaluate our business plans and strategy. These evaluations often result in changes to our business plans and strategy, some of which may be material and significantly change our cash requirements. Ongoing business development activity may also require us to use some of our liquidity for an acquisition, and use of additional capital to fund newly acquired operations. If we raise additional funds by issuing equity securities, our existing security holders will likely experience dilution, and the incurring of indebtedness would result in increased debt service obligations and could require us to agree to operating and financial covenants that could restrict operations.

Our future capital requirements depend on many factors, including, but not limited to:

● the costs and timing of our development and commercialization activities;

● the cost of manufacturing our existing and future products;

● the cost of marketing and selling our existing and future products including marketing, sales, service, customer support and distribution costs;

● the expenses needed to attract and retain skilled personnel;

● the costs associated with being a public company;

● the costs associated with additional business development or mergers and acquisitions activity, including acquisition-related costs, earn-outs or other contingent payments and costs of developing and commercializing any technologies to which we obtain rights;

● third-party costs associated with the development and commercialization of our existing and future products and the ability of our development partners to satisfy our requirements on a timely basis;

● the scope and terms of our business plans from time to time, and our ability to realize upon our business plans; and

● the costs involved in preparing, filing, prosecuting, maintaining, defending and enforcing possible patent claims, including litigation costs and the outcome of any such litigation.

32

Outstanding Share Data

The only class of outstanding voting equity securities of the Company are the common shares. As of May 11, 2023:

● there are 979,949,668 common shares issued and outstanding;

● there are stock options outstanding under our Stock Option Plan to acquire an aggregate of 89,654,943 common shares

● there are common share purchase warrants outstanding to acquire an aggregate of 197,917 common shares at an exercise price of $0.1500 per share issued in February 2020.

● there are common share purchase warrants outstanding to acquire an aggregate of 363,501 common shares at an exercise price of $0.1500 per share issued in April 2020.

● there are common share purchase warrants outstanding to acquire an aggregate of 10,000,000 common shares at an exercise price of $0.2201 per share issued in July 2022.

● there are common share purchase warrants outstanding to acquire an aggregate of 22,000,000 common shares at an exercise price of $0.2520 per share issued in July 2022.

All currently outstanding warrants have a “cashless exercise” feature which is applicable in certain circumstances. The cashless exercise feature could result in the potential issuance of common shares based upon the “in-the-money” value of the applicable warrants at the time of exercise. The number of the common shares that may be issued is not determinable. However, the number of common shares that are issuable is based upon a formula that divides the “in-the-money” value by the then current market price and multiplying this result by the number of common shares that are issuable under the applicable warrants pursuant to cash exercise.

Climate Change

There is general consensus in the scientific community that greenhouse gas emissions are linked to climate change, and that these emissions must be reduced dramatically to avert its worst effects. As a result, increased public awareness and concern about climate change will likely continue to (1) generate more regional and/or national requirements to reduce greenhouse gas emissions; (2) increase energy efficiency and reduce carbon pollution; and (3) cause a shift to cleaner and more sustainable sources of energy which may be more expensive than using fossil fuels as an energy source.

The potential impact of climate change on our operations and the needs of our customers remains uncertain. Scientists have proposed that the impacts of climate change could include changes in rainfall patterns, water shortages, changes to the water levels of lakes and other bodies of water, changing storm patterns, more intense storms and changing temperature levels. These changes could be severe and vary by geographic location. Climate change may also affect the occurrence of certain natural events, the incidence and severity of which are inherently unpredictable.

The effects of climate change also may impact our decisions to construct new buildings or maintain existing facilities in any areas that are or become prone to physical risks, which could similarly increase our operating costs. We could also face indirect financial risks passed through the supply chain that could result in higher prices for resources, such as energy. Additionally, climate change may adversely impact the demand, price and availability of property and casualty insurance that insures our physical assets. Due to significant economic variability associated with future changing climate conditions, we are unable to predict the impact climate change will have on us in the future.

33

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

Evaluation of Our Disclosure Controls

We maintain disclosure controls and procedures that are designed to provide reasonable assurance that material information required to be disclosed in our periodic reports filed under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms and to provide reasonable assurance that such information is accumulated and communicated to our management, our chief executive officer and chief financial officer, to allow timely decisions regarding required disclosure. We carried out an evaluation, under the supervision and with the participation of our management, including our principal executive and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rule 13(a)-15(e) under the Exchange Act. Based on this evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2023, our disclosure controls and procedures were effective.

Changes in Internal Controls

There has been no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15(d)-15(f) under the Exchange Act) during the period covered by this Quarterly Report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

Item 1A. Risk Factors.

There have been no material changes in our risk factors from those previously disclosed in our annual report on Form 10-K for the year ended December 31, 2022.

34

Item 6. Exhibits.

The exhibits listed on the accompanying index to exhibits immediately preceding the exhibits are filed as part of, or hereby incorporated by reference into, this Quarterly Report.

EXHIBIT INDEX

Exhibit  No.	Description
2.2	Asset Purchase Agreement, dated June 14, 2022, by and between Zomedica Inc. and Revo Squared LLC, the Principal Member (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on June 21, 2022 (File No. 001-38298))
2.3	Asset Purchase Agreement, dated July 15, 2022, by and between Zomedica Inc. and Assisi Animal Health LLC, the Principal Member (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 20, 2022 (File No. 001-38298))
3.1	Articles of Amalgamation of Zomedica Corp. and all amendments thereto, as well as all Certificates issued in respect thereto as well as all Certificates issued in respect thereto (incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q filed with the Commission on May 12, 2021 (File No. 001-38298))
3.2	Amended and Restated By-Law No. 1 (2nd Version) of Zomedica Pharmaceuticals Corp. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on August 7, 2020 (File No. 001-38298))
10.0	Distribution Agreement, dated January 13, 2023, by and between Zomedica Inc. and Structured Monitoring Products, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 20, 2023 (File No. 001-38298)
10.1	Transition and Support Agreement by and among Qorvo Biotechnologies, LLC, Zomedica Inc., and Zomedica Corp. (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 24, 2023 (File No. 001-38298)
10.2	BAW Sensor Supply Agreement by and among Qorvo Biotechnologies, LLC, Zomedica Inc., and Zomedica Corp. (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on January 24, 2023 (File No. 001-38298)
10.3	Development and Manufacturing Licenses Agreement by and among Qorvo Biotechnologies, LLC, Zomedica Inc., and Zomedica Corp. (incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the Commission on January 24, 2023 (File No. 001-38298)
10.4	Separation Agreement, dated March 16, 2023, among Zomedica Inc., Zomedica Corp., and Ann Cotter (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on March 15, 2023 (File No. 001-38298)
10.5+	Offer letter, dated March 14, 2023, among Zomedica Inc., Zomedica Corp., and Peter Donato (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on March 15, 2023 (File No. 001-38298)
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*	Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350.
101.INS	Inline XBRL Instance Document (the Instance Document does not appear in the Interactive Data File because its XBRL (1).
101.SCH	Inline XBRL Taxonomy Extension Schema Document (1).
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document (1).
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document (1).
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document (1).
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document (1).
104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101.1)

* This certification is not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section. Such certification will not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the registrant specifically incorporates it by reference.

+ Indicates management contract or compensatory plan.

35

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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, on May 11, 2023.

Zomedica Corp.
By:	/s/ Larry Heaton
Name:	Larry Heaton
Title:	Chief Executive Officer
	(Principal Executive Officer)
By:	/s/ Peter Donato
Name:	Peter Donato
Title:	Executive Vice President and Chief Financial Officer
	(Principal Financial and Accounting Officer)

36

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Larry Heaton, certify that:

1. I have reviewed this quarterly report on Form 10-Q for the three months ended March 31, 2023 of Zomedica Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 11, 2023

/s/ Larry Heaton

Larry Heaton

Chief Executive Officer

(Principal Executive Officer)

EX-31.2

EXHIBIT 31.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Peter Donato, certify that:

1. I have reviewed this quarterly report on Form 10-Q for the three months ended March 31, 2023 of Zomedica Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 11, 2023

/s/ Peter Donato

Peter Donato

Executive Vice President and Chief Financial Officer

(Principal Financial and Accounting Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION OF

THE CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002, 18 U.S.C. SECTION 1350

In connection with the Quarterly Report on Form 10-Q of Zomedica Corp. (the “Company”) for the three months ended March 31, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned Larry Heaton, Chief Executive Officer of the Company, and Peter Donato, Executive President and Chief Financial Officer of the Company, hereby certify, to the knowledge of the undersigned, pursuant to 18 U.S.C. Section 1350, that:

(1) The Report fully complies with the requirements of Section13(a)or 15(d)of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: May 11, 2023

/s/ Larry Heaton

Larry Heaton

Chief Executive Officer

(Principal Executive Officer)

Date: May 11, 2023

/s/ Peter Donato

Peter Donato

Executive President and Chief Financial Officer

(Principal Financial and Accounting Officer)

This Certification is being furnished solely to accompany the Report pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, and shall not be deemed “filed” by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, whether made before or after the date of this Report, irrespective of any general incorporation language contained in such filing.

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Cover - shares	3 Months Ended
	Mar. 31, 2023	May 11, 2023
Cover [Abstract]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Mar. 31, 2023
Document Transition Report	false
Entity File Number	001-38298
Entity Registrant Name	Zomedica Corp.
Entity Incorporation State Country Code	Z4
Entity Tax Identification Number	00-0000000
Entity Address Address Line 1	100 Phoenix Drive
Entity Address Address Line 2	Suite 125
Entity Address City Or Town	Ann Arbor
Entity Address State Or Province	MI
Entity Address Postal Zip Code	48108
City Area Code	734
Local Phone Number	369-2555
Security 12b Title	Common Shares
Trading Symbol	ZOM
Security Exchange Name	NYSE
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock Shares Outstanding		979,949,668
Entity Central Index Key	0001684144
Current Fiscal Year End Date	--12-31
Document Fiscal Year Focus	2023
Document Fiscal Period Focus	Q1
Amendment Flag	false

XML

Consolidated Balance Sheets - USD ($) $ in Thousands	Mar. 31, 2023	Dec. 31, 2022
Current assets
Cash and cash equivalents	$ 8,353	$ 27,399
Available-for-sale securities	112,698	87,693
Trade receivables, net	428	596
Inventory, net	2,743	2,746
Prepaid expenses and deposits	4,856	3,799
Other receivables	1,085	1,268
Total current assets	130,163	123,501
Prepaid expenses and deposits	153	188
Property and equipment, net	6,799	6,809
Construction in progress	1,886	692
Right-of-use asset	1,511	1,665
Goodwill	63,979	63,979
Intangible assets, net	48,433	41,799
Non current available-for-sale securities	26,409	40,712
Other assets	265	265
Total assets	279,598	279,610
Current liabilities
Accounts payable and accrued liabilities	7,419	6,698
Accrued income taxes	233	187
Current portion of lease obligations	641	641
Customer contract liabilities	242	207
Other current liabilities	62	78
Total current liabilities	8,597	7,811
Lease obligations	941	1,097
Deferred tax liabilities	1,245	1,245
Customer contract liabilities	263	182
Liability due to Qorvo	3,529
Other liabilities	1,965	1,883
Total liabilities	16,540	12,218
Commitments and contingencies (Note 16)
Shareholders' equity
Unlimited common shares, no par value; 979,949,668 issued and outstanding at March 31, 2023 and December 31, 2022	380,973	380,973
Additional paid-in capital	25,431	23,666
Accumulated deficit	(142,789)	(136,404)
Accumulated comprehensive loss	(557)	(843)
Total shareholders' equity	263,058	267,392
Total liabilities and shareholders' equity	$ 279,598	$ 279,610

XML

Consolidated Balance Sheets (Parenthetical) - $ / shares	Mar. 31, 2023	Dec. 31, 2022
Consolidated Balance Sheets
Common Shares, no par value (in dollars per share)	$ 0	$ 0
Common Shares, issued (in shares)	979,949,668	979,949,668
Common Shares, outstanding (in shares)	979,949,668	979,949,668

XML

Consolidated Statements of Operations and Comprehensive Loss - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Consolidated Statements of Operations and Comprehensive Loss
Net revenue	$ 5,482	$ 3,751
Cost of revenue	1,647	1,011
Gross profit	3,835	2,740
Expenses
Research and development	918	351
Selling, general and administrative	10,429	6,703
Loss from operations	(7,512)	(4,314)
Interest income	1,412	107
Interest expense	(50)
Other (loss) income	(1)	(1)
Foreign exchange loss	(26)	(7)
Loss before income taxes	(6,177)	(4,215)
Income tax expense (benefit)	208	(278)
Net loss	(6,385)	(3,937)
Unrealized gains, change in fair value of available-for-sale securities, net of tax	283
Change in foreign currency translation	3	51
Net loss and comprehensive loss	$ (6,099)	$ (3,886)
Weighted average number of common shares - basic (in shares)	979,949,668	979,899,668
Weighted average number of common shares - diluted (in shares)	979,949,668	979,899,668
Loss per share - basic (in dollars per share)	$ (0.007)	$ (0.004)
Loss per share - diluted (in dollars per share)	$ (0.007)	$ (0.004)

XML

Consolidated Statements of Shareholders' Equity - USD ($) $ in Thousands	Common Stock	Additional Paid-In Capital	Retained Earnings (Accumulated Deficit)	Accumulated other comprehensive loss	Total
Balance, amount at Dec. 31, 2021	$ 380,962	$ 9,313	$ (119,391)	$ 2	$ 270,886
Balance (in shares) at Dec. 31, 2021	979,899,668
Stock-based compensation		2,041			2,041
Net loss			(3,937)		(3,937)
Other Comprehensive Income				51	51
Balance, amount at Mar. 31, 2022	$ 380,962	11,354	(123,328)	53	269,041
Balance (in shares) at Mar. 31, 2022	979,899,668
Balance, amount at Dec. 31, 2022	$ 380,973	23,666	(136,404)	(843)	267,392
Balance (in shares) at Dec. 31, 2022	979,949,668
Stock-based compensation		1,765			1,765
Net loss			(6,385)		(6,385)
Other Comprehensive Income				286	286
Balance, amount at Mar. 31, 2023	$ 380,973	$ 25,431	$ (142,789)	$ (557)	$ 263,058
Balance (in shares) at Mar. 31, 2023	979,949,668

XML

Consolidated Statements of Cash Flows - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Cash flows from operating activities:
Net loss	$ (6,385)	$ (3,937)
Adjustments for:
Depreciation	164	82
Amortization - intangible assets	1,199	737
Stock-based compensation	1,765	2,041
Non cash portion of rent expense	(1)
Accretion/amortization of available-for-sale securities	(654)
Change in assets and liabilities, net of acquisitions:
Purchased inventory	(731)	(1,005)
Prepaid expenses and deposits	(1,022)	128
Trade receivables	144	(27)
Other receivables	263	(25)
Accounts payable and accrued liabilities	721	(118)
Accrued income tax	46	(23)
Deferred tax liabilities		(279)
Other current liabilities	(16)	(40)
Customer contract liabilities	116	(35)
Other liabilities	134	30
Net cash used in operating activities	(4,257)	(2,471)
Cash flows from investing activities:
Investment in available-for-sale securities	(8,072)
Investment in debt security (at fair value)	(1,750)
Investment in property and equipment	(113)	(83)
Acquisition of intangibles	(4,000)
Investment in construction in progress	(857)	(123)
Net cash used in investing activities	(14,792)	(206)
(Decrease) increase in cash and cash equivalents	(19,049)	(2,677)
Effect of exchange rate changes on cash	3	62
Cash and cash equivalents, beginning of year	27,399	194,952
Cash and cash equivalents, end of year	8,353	192,337
Noncash activities:
Change in fair value of available-for-sale securities, net of tax	283
Transfer of construction in progress into property and equipment and intangibles	401
Transfer of inventory into property and equipment	738	246
Supplemental cash flow information:
Interest received	$ 783	$ 90

XML

Nature of Operations

3 Months Ended

Mar. 31, 2023

Nature of Operations

Nature of Operations

1. Nature of Operations

Zomedica is a veterinary health company creating products for companion animals by focusing on the unmet needs of clinical veterinarians. The Company consists of the parent company, Zomedica Corp. and its wholly-owned U.S subsidiary, Zomedica Inc. and its international subsidiaries.

The impact of the novel strains of coronavirus (“COVID-19”)

Since the first quarter of 2020, the world has been impacted by the spread of a novel strain of coronavirus, its variants, and the disease that they cause known as COVID-19. The continued presence of COVID-19 has resulted in changes in the macro-economic environment including disruptions in supply chain, labor disruptions, challenges in manufacturing, challenges selling to customers, declines in customer demand, inflationary pressures, and an impaired ability to access credit and capital markets, among other things.

The extent to which the COVID-19 pandemic may impact our business will depend on future developments, which are highly uncertain and cannot be predicted with confidence, such as the duration of the outbreak, the spread and severity of COVID-19, and the effectiveness of governmental actions in response to the pandemic.

To-date, the emergence of new variants has not caused significant modification to business operations. We intend to continue our research, development, and production related activities for the foreseeable future.

XML

Basis of Preparation

3 Months Ended

Mar. 31, 2023

Basis of Preparation

Basis of Preparation

2. Basis of Preparation
​

Principles of Consolidation

The consolidated financial statements include the accounts of the Company, and its wholly owned subsidiaries. Intercompany transactions and balances between consolidated businesses have been eliminated.

The accounting policies set out below have been applied consistently in the consolidated financial statements. The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

XML

Significant Accounting Policies

3 Months Ended

Mar. 31, 2023

Significant Accounting Policies

Significant Accounting Policies

3. Significant Accounting Policies

Basis of Measurement

The condensed consolidated financial statements have been prepared on the historical cost basis except as otherwise noted.

Business Combinations

We account for business combinations in accordance with ASC 805, Business Combinations, if the acquired assets assumed and liabilities incurred constitute a business. We consider acquired companies to constitute a business if the acquired net assets and processes have the ability to create outputs in the form of revenue. For acquired companies constituting a business, we recognize the identifiable assets acquired and liabilities assumed at their acquisition-date fair values and recognize any excess of total consideration paid over the fair value of the identifiable net assets as goodwill.

Estimates and Assumptions

In preparing these financial statements, management was required to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. These estimates and assumptions are based on our historical experience, the terms of existing contracts, our evaluation of trends in the industry, information provided by our customers and suppliers and information available from other outside sources, as appropriate. These estimates and assumptions are subject to an inherent degree of uncertainty. We are not presently aware of any events or circumstances that would require us to update such estimates and assumptions or revise the carrying value of our assets or liabilities. Our estimates may change, however, as new events occur, and additional information is obtained. As a result, actual results may differ significantly from our estimates, and any such differences may be material to our financial statements.

Functional and Reporting Currencies

The functional currency, as determined by management, for Canada and our subsidiaries in the United States and Switzerland is U.S. dollars, which is also our reporting currency.

The functional currency, as determined by management, for our Japanese subsidiary is Japanese Yen. Japanese Yen are translated for financial reporting purposes with translation gains and losses recorded as a component of other comprehensive income or loss.

In respect of transactions denominated in currencies other than the Company and its wholly owned operating subsidiaries’ functional currencies, the monetary assets and liabilities are remeasured at the period end rates. Revenue and expenses are measured at rates of exchange prevailing on the transaction dates. All of the exchange gains or losses resulting from these transactions are recognized in the consolidated statements of operations and comprehensive loss.

Comparative Figures

A portion of depreciation expense has been stated as part of cost of revenue for $54. The consolidated statements of income and comprehensive income for the period ended March 31, 2022 have been adjusted for $21 of depreciation that was included in sales, general, and administrative expense. This amount has been reclassified to cost of revenue to conform to the current year presentation. The change in presentation had no effect on the reported results of operations and does not affect previously reported cash flows from operating activities in the consolidated statements of cash flows.

To better align with the way in which we measure and track our business, we have changed the categorization of products within our segmentation of revenue. A portion of the products in our Therapeutics segment were previously designated as instruments and trodes in our form 10Q for the period ending March 31, 2022. These products have since been renamed to be capital and consumables to better align with our other platforms and to provide a more consistent baseline for comparison of the product lines within. Capital refers to the devices we sell within our PulseVet^®, Revo Squared^®, and VetGuardian^® product lines. Consumables continues to include our TRUFORMA^® cartridges as it did last year and now includes our PulseVet trodes as well as our Assisi^®  products. There have been no changes to the overall sales numbers for our Diagnostics and Therapeutics segments, only the product names making up the total.

​
Recently Adopted Accounting Pronouncements

​
In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 requires measurement and recognition of expected credit losses for financial assets held. The Company adopted ASU 2016-13 as of January 1, 2022 and there was no significant impact on its consolidated condensed financial statements and related disclosures as a result. The Company considered, among other things, historical trends and projected economic / market conditions and determined that the estimate of credit losses was not significantly impacted.

Segment Reporting

The Company reports segment information based on the “management” approach. The management approach designates the internal reporting used by management for making decisions and assessing performance as the source of the Company’s reportable segments. The Company’s reportable segments consist of Diagnostics and Therapeutics.

Cash and Cash Equivalents

The Company considers all highly liquid securities with an original maturity of three months or less to be cash equivalents.

Investment Securities

Our investment securities, which are comprised of corporate bonds/notes and US treasuries, are accounted for in accordance with ASC 320, “Investments – Debt and Equity Securities” (“ASC 320”). The company considers all of its securities for which there is a determinable fair market value, and there are no restrictions on the Company’s ability to sell within the next twelve months, as available for sale. We classify these securities as both current and non-current depending on their time to maturity. Available-for-sale securities are carried at fair value, with unrealized gains and losses reported as a component of shareholders’ equity.

Accounts Receivable and Allowance for Credit Losses

Accounts receivable are recorded net of an allowance for credit losses and have payment terms of 30 days. Our policy for determining the allowance is based on factors that affect collectability, including: (a) historical trends of write-offs, recoveries, and credit losses; (b) the credit quality of our customers; and (c) projected economic and market conditions. As of March 31, 2023, our allowance was $47 and was recorded net in trade receivables. While we believe that our allowance for credit losses is adequate and represents our best estimate as of March 31, 2023, we continue to closely monitor customer liquidity and industry and economic conditions, which may result in changes to these estimates.

Inventories

Inventories are stated at the lower of cost or net realizable value. The Company utilizes the specific identification and First in, First out ("FIFO") method to track inventory costs. The Company records reserves, when necessary, to reduce the carrying value of inventory to its net realizable value. Management considers forecast demand in relation to the inventory on hand, competitiveness of product offerings, market conditions and product life cycles when determining excess and obsolescence and net realizable value adjustments. At the point of loss recognition, a new, lower-cost basis for that inventory is established, and any subsequent improvements in facts and circumstances do not result in the restoration or increase in that newly established cost basis.

Property and Equipment

Property and equipment are carried at historical cost less accumulated depreciation and any accumulated impairment losses. Property and equipment acquired in a business combination are recorded at fair value as of the date of acquisition. Maintenance and repair expenditures that do not improve or extend the life are expensed in the period incurred.

Depreciation is recognized so as to write off the cost less their residual values over their useful lives, using the straight-line method. The estimated useful lives, residual values and depreciation methods are reviewed at the end of each year, with the effect of any changes in estimate accounted for on a prospective basis.

An item of property and equipment is derecognized upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognized in profit or loss.

Intangible Assets

Expenditures related to the planning and operation of the Company’s website are expensed as incurred. Expenditures related to the website application and infrastructure development are capitalized and amortized over the website’s estimated useful life.

Costs related to acquired customer relationships, developed technology, licenses, trademarks, and tradenames have been capitalized and amortized over the estimated useful life.

Intangible assets with finite useful lives that are acquired separately are carried at cost less accumulated amortization and accumulated impairment losses. Amortization is recognized on a straight-line basis over their estimated useful lives. The estimated useful lives and amortization methods are reviewed at the end of each year, with the effect of any changes in estimate being accounted for on a prospective basis. Intangible assets with indefinite useful lives that are acquired separately are carried at cost less accumulated impairment losses.

Impairment of Long-Lived Assets

Long-lived assets are reviewed for impairment when events or circumstances indicate that the carrying value of an asset may not be recoverable. For assets that are to be held and used, impairment is recognized when the sum of estimated undiscounted future cash flows associated with the asset or group of assets is less than its carrying value. If impairment exists, an adjustment is made to write the asset down to its fair value, and a loss is recorded as the difference between the carrying value and fair value. No triggering events were present as of March 31, 2023.

Revenue Recognition

The Company enters into agreements which may contain multiple promises where customers purchase products, services, or a combination thereof. Determining whether products and services are considered distinct performance obligations that should be accounted for separately requires judgment. We determine the transaction price for a contract based on the total consideration we expect to receive in exchange for the transferred goods or services.

The Company allocates revenue to each performance obligation in proportion to the relative standalone selling prices and recognizes revenue when control of the related goods or services is transferred for each obligation. We utilize the observable standalone selling price when available, which represents the price charged for the performance obligation when sold separately.

The Company's contracts with customers are generally comprised of purchase orders for the sale of the point of care instrument, consumable products, and extended warranties, or some variation thereof. The instrument and consumables each represent a single performance obligation when sold separately, that is satisfied at a point in time upon transfer of control of the product to the customer which is typically upon receipt of the goods by the customer. The extended warranties are also a separate performance obligation, whereby revenue is recognized over time.

The nature of the Company’s PulseVet^® business gives rise to variable consideration, including discounts and applicator (“trode”) returns for refurbishment. Credits are issued for unused shocks on returned trodes, which can be used toward the purchase of replacement trodes. Discounts and the estimated unused shock credits decrease the transaction price, which reduces revenue. Variable consideration related to unused shock credits is estimated using the expected value method, which estimates the amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. Estimates of variable consideration are based upon historical experience and known trends. These estimated credits are nonrefundable and may only be used towards the purchase of future trode refurbishments. This practice encourages refurbishment purchase prior to complete utilization of the previous trode, so the customer will always have a trode on hand with ample capacity to perform treatments.

At times the Company receives consideration prior to when the performance obligation is completed, giving rise to a contract liability. Sales are recorded net of sales tax. Sales tax is charged on sales to end users and remitted to the appropriate state authority.

Disaggregated revenue for the three months ended March 31, 2023 and 2022 is as follows:

		For the Three Months Ended March 31,
		Diagnostics				Therapeutics				Consolidated
		2023		2022		2023		2022		2023		2022
Capital	$	217	$	-	$	1,493	$	1,590	$	1,710	$	1,590
Consumables		182		57		3,567		1,952		3,749		2,009
Other (e.g., warranty and repairs)		-		-		23		152		23		152
Total revenue	$	399	$	57	$	5,083	$	3,694	$	5,482	$	3,751

​
Cost of Revenue

Cost of goods sold consists of overhead, materials, labor, and shipping costs incurred internally to produce and receive the products. Shipping and handling costs incurred by the Company are included in cost of revenue.

Research and Development

​
Research and development costs related to continued research and development programs are expensed as incurred.

Stock-based Compensation

The Company calculates stock-based compensation using the fair value method, under which the fair value of the options at the grant date is calculated using the Black-Scholes Option Pricing Model, and subsequently expensed over the vesting period of the option using the graded vesting method. The provisions of the Company’s stock-based compensation plans do not require the Company to settle any options by transferring cash or other assets, and therefore the Company classifies the awards as equity. Stock-based compensation expense recognized during the period is based on the value of stock-based payment awards that are ultimately expected to vest.

The Company estimates forfeitures at the time of grant and revises the estimate, if necessary, in subsequent periods if actual forfeitures differ from those estimates.

Income Taxes

The Company accounts for income taxes in accordance with ASC 740, Income Taxes, on a tax jurisdictional basis. The Company files income tax returns in Canada and the province of Alberta and its subsidiaries file income tax returns in the United States and various states, including in Michigan where the Company’s headquarters are located.

Deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the tax bases of assets and liabilities and their financial statement reported amounts using enacted tax rates and laws in effect in the year in which the differences are expected to reverse. A valuation allowance is provided against deferred tax assets when it is determined to be more likely than not that the deferred tax asset will not be realized.

The Company assesses the likelihood of the financial statement effect of an uncertain tax position that should be recognized when it is more likely than not that the position will be sustained upon examination by a taxing authority based on the technical merits of the tax position, circumstances, and information available as of the reporting date. The Company is subject to examination by taxing authorities in the United States, Canada, Japan, and Switzerland. The Company recognizes tax-related interest and penalties, if any, as a component separate from income tax expense.

Comprehensive Loss

The Company follows ASC topic 220. This statement establishes standards for reporting and display of comprehensive (loss) income and its components. Comprehensive loss is net loss plus certain items that are recorded directly to shareholders’ equity. The Company has recorded a currency translation adjustment associated with its Japanese subsidiary.

Loss Per Share

​
Basic loss per share (“EPS”) is computed by dividing the loss attributable to common shareholders by the weighted average number of common shares outstanding. Diluted EPS reflects the potential dilution that could occur from common shares issuable through the exercise or conversion of stock options, restricted stock awards, warrants and convertible securities. In certain circumstances, the conversion of options is excluded from diluted EPS if the effect of such inclusion would be anti-dilutive.

XML

Critical Accounting Judgments and Key Sources of Estimation Uncertainty

3 Months Ended

Mar. 31, 2023

Critical Accounting Judgments and Key Sources of Estimation Uncertainty

Critical Accounting Judgments and Key Sources of Estimation Uncertainty

4. Critical Accounting Judgments and Key Sources of Estimation Uncertainty

The preparation of financial statements in accordance with U.S. GAAP requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, and revenue and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and further periods if the review affects both current and future periods.

Critical areas of estimation and judgements in applying accounting policies include the following:

Intangible Assets and Business Combinations

Assets acquired and liabilities assumed as part of a business combination are recognized at their acquisition date fair values. In determining these fair values, we utilize various forms of the income, cost, and market approaches depending on the asset or liability being valued.

We use a discounted cash flow model to measure the customer relationship, developed technology, license, trademark, and tradename assets. The estimation of fair value requires significant judgment related to future net cash flows based on assumptions related to revenue and EBITDA growth rates, discount rates, and attrition factors. Inputs are generally determined by taking into account competitive trends, market comparisons, independent appraisals, and historical data, among other factors, and are supplemented by current and anticipated market conditions.

​
Impairment Testing

We evaluate goodwill for impairment annually or more frequently when an event occurs or circumstances change indicating the carrying value may not be recoverable. When testing goodwill for impairment, we may first assess qualitative factors to determine if it is more likely than not the carrying value of a reporting unit exceeds its estimated fair value. During a qualitative analysis, we consider the impact of changes, if any, to the following factors: macroeconomic, industry and market factors; cost factors; changes in overall financial performance; and any other relevant events and uncertainties impacting a reporting unit. If our qualitative assessment indicates a goodwill impairment is more likely than not, we perform additional quantitative analyses. We may also elect to skip the qualitative testing and proceed directly to the quantitative testing. For reporting units where a quantitative analysis is performed, we perform a test measuring the fair values of the reporting units and comparing them to their aggregate carrying values, including goodwill. If the fair value is less than the carrying value of the reporting unit, an impairment is recognized for the difference, up to the carrying amount of goodwill.

We estimate the fair values of our reporting units using a discounted cash flow method or a weighted combination of discounted cash flows and a market-based method. The discounted cash flow method includes assumptions about a wide variety of internal and external factors. Significant assumptions used in the discounted cash flow method include financial projections of free cash flow, including revenue trends, medical costs trends, operating productivity, income taxes and capital levels; long-term growth rates for determining terminal value beyond the discretely forecasted periods; and discount rates. Financial projections and long-term growth rates used for our reporting units will be consistent with, and use inputs from, our internal long-term business plan and strategies.

Discount rates will be determined for each reporting unit and include consideration of the implied risk inherent in their forecasts. Our most significant estimate in the discount rate determinations involves our adjustments to the peer company weighted average costs of capital reflecting reporting unit-specific factors. We do not make any adjustments to decrease a discount rate below the calculated peer company weighted average cost of capital for any reporting unit. Company-specific adjustments to discount rates are subjective and thus are difficult to measure with certainty.

The passage of time and the availability of additional information regarding areas of uncertainty with respect to the reporting units’ operations could cause these assumptions to change in the future. Additionally, as part of our quantitative impairment testing, we perform various sensitivity analyses on certain key assumptions, such as discount rates, cash flow projections, and peer company multiples to analyze the potential for a material impact. The market-based method requires determination of an appropriate peer group whose securities are traded on an active market. The peer group is used to derive market multiples to estimate fair value.

Valuation and Payback of Property and Equipment

Diagnostic based TRUFORMA^® capital is placed in fixed assets once purchased or manufactured, where they remain, undepreciated, until they are placed with our customers under the agreement that they will repeatedly purchase consumables or services which are utilized within. Each instance of this placed capital represents an asset that we own. An estimate is made of the anticipated future revenue over its respective life which is ten years. If the payback period of the initial investment in the asset is less than the ten-year life of the asset, we conclude that the assets have been properly recorded, and no write-down is necessary. We rely on third-party data that considers various data points and assumptions, including, but not limited to, the expected volume of consumables which will be sold, anticipated growth rates, and anticipated placements. Realization of the anticipated revenue is dependent on the current assumptions and forecasted models.

Revenue Recognition and Liabilities Due to Customers

The nature of the Company’s business gives rise to variable consideration, including discounts and applicator (“trode”) returns for refurbishment. Credits are issued for unused shocks on returned trodes, which can be used toward the purchase of replacement trodes. Discounts and the estimated unused shock credits decrease the transaction price, which reduces revenue. Variable consideration related to unused shock credits is estimated using the expected value method, which estimates the amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. Estimates of variable consideration are estimated based upon historical experience and known trends. These estimated credits are non-refundable and may only be used towards the purchase of future trode refurbishments. This practice encourages refurbishment purchase prior to complete utilization of the previous trode, so the customer will always have a trode at hand with ample capacity to perform treatments.

XML

Investment Securities

3 Months Ended

Mar. 31, 2023

Investment Securities

Investment Securities

5. Investment Securities

The following represents the Company’s investment securities as of March 31, 2023 (in thousands):

		Acquisition Cost		Accretion / (Amortization)		Unrealized Gain / (Loss)		Estimated Fair Value
Commercial paper	$	29,490	$	583	$	(71)	$	30,002
Corporate notes / bonds		43,163		303		(425)		43,041
Debt security		2,750		-		-		2,750
U.S. treasuries		16,815		146		(90)		16,871
U.S. govt. agencies		46,484		151		(192)		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	143,609	$	1,183	$	(778)	$	144,014

Accretion / (amortization) refers to the discounts and premiums incurred on bonds and notes purchased and are included within interest income on our consolidated income statement.

Accrued interest receivable related to the above investment securities amounted to $690 and is included within Other Receivables on our consolidated balance sheet.

Contractual maturities of investment securities as of March 31, 2023 are as follows (in thousands):

		Acquisition Cost		Estimated Fair Value
Original maturities of 90 days or less	$	4,907	$	4,907
Original maturities of 91-365 days		112,175		112,698
Original maturities of 366+ days		26,527		26,409
Total investment securities	$	143,609	$	144,014

XML

Fair Value Measurements

3 Months Ended

Mar. 31, 2023

Fair Value Measurements

Fair value Measurements

6. Fair Value Measurements

In accordance with FASB ASC 820, “Fair Value Measurements and Disclosures,” (“ASC 820”), the Company measures its cash and cash equivalents and investments at fair value on a recurring basis. The company also measures certain assets and liabilities at fair value on a non-recurring basis when applying acquisition accounting.

ASC Topic 820 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability.

As a basis for considering such assumptions, ASC Topic 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

Level 1: Observable inputs that reflect quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2: Observable inputs other than quoted prices included in Level 1 for similar assets or liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.

Level 3: Unobservable data points for the assets or liability, and include situations where there is little, if any, market activity for the asset or liability. Valuations based on inputs that are unobservable and involve management judgement and the reporting entity’s own assumptions about market participants and pricing.

Cash and cash equivalents, accounts receivable, and accounts payable: The carrying amount of these assets approximate fair value due to the short maturity of these instruments. Cash and cash equivalents include marketable securities with an original maturity within 90 days.

Available-for-sale securities: The Company classifies marketable securities and other highly liquid investments, with a maturity of greater than three months and that can be readily purchased or sold using established markets, as available-for-sale. These investments are reported at fair value on the Company’s consolidated balance sheets and unrealized gains and losses are reported as a component of shareholders’ equity.

Earnout liability: The Company has reported the fair value of the earnout liability within other liabilities on the consolidated balance sheet. See footnote 7 for additional details.

Included within these available-for-sale securities are $2,750 in convertible notes associated with Structured Monitoring Products, Inc.’s (“SMP”) VetGuardian^® line. There were no unrealized gains or losses recorded and no impairments recognized as of March 31, 2023.

In accordance with the fair value hierarchy described above, the following table shows the fair value of our investments as of March 31, 2023:

		Level 1		Level 2		Level 3		Estimated Fair Value
Commercial paper	$	-	$	30,002	$	-	$	30,002
Corporate notes / bonds		-		43,041		-		43,041
Debt security		-		-		2,750		2,750
U.S. treasuries		16,871		-		-		16,871
U.S. govt. agencies		46,443		-		-		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	68,221	$	73,043	$	2,750	$	144,014

The following table shows these same investments and their respective balance sheet classifications:

		Cash & Cash Equiv.		Available- For-Sale (Current)		Available- For-Sale (Non-Current)		Estimated Fair Value
Commercial paper	$	-	$	30,002	$	-	$	30,002
Corporate notes / bonds		-		32,794		10,247		43,041
Debt security		-		-		2,750		2,750
U.S. treasuries		-		12,056		4,815		16,871
U.S. govt. agencies		-		37,846		8,597		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	4,907	$	112,698	$	26,409	$	144,014

Unrealized gains on our investments have not been recorded into income as we do not intend to sell nor is it more likely than not that we will be required to sell these investments prior to recovery of their amortized cost basis. The decline in fair value of our debt securities is largely due to the rising interest rate environment driven by current market conditions that have resulted in higher credit spreads. The

credit ratings associated with our debt securities are mostly unchanged, are highly rated, and the debtors continue to make timely principal and interest payments. As a result, there were no credit or non-credit impairment charges recorded through March 31, 2023.

XML

Business Combinations

3 Months Ended

Mar. 31, 2023

Business Combinations

Business Combinations

7. Business Combinations

All of the Company’s acquisitions of businesses have been accounted for under ASC 805, Business Combinations. Accordingly, the assets of the acquired companies reflect the fair values and have been included in the Company’s Condensed Financial Statements from their respective dates of acquisition.

The results of operations of Pulse Veterinary Technologies, LLC, Revo Squared LLC, and Assisi Animal Health, LLC have been included in the Company’s Condensed Financial Statements since the dates of acquisition on October 1, 2021, June 14, 2022, and July 15, 2022, respectively.

2022 Acquisitions

Asset Purchase Agreement with Assisi Animal Health LLC

On July 15, 2022, Zomedica Corp. and its wholly owned subsidiary Zomedica Inc. entered into an Asset Purchase Agreement with Assisi Animal Health LLC (“Assisi”), its wholly owned subsidiary, AAH Holdings LLC, and certain of Assisi’s members (collectively the “Seller”) pursuant to which Zomedica Inc. agreed to acquire substantially all of the assets related to the Assisi^® product lines. The Sellers were in the business of developing, manufacturing, marketing, distributing and selling animal health products which use targeted Pulsed Electromagnetic Field (PEMF) therapy to decrease pain and inflammation, accelerate healing, and reduce anxiety that include the Assisi Loop^®, Assisi Loop Lounge^®, Assisi DentaLoop^® and Calmer Canine^® product lines.

Zomedica Inc. paid Assisi a purchase price of $18,293 in cash, which was subject to adjustments based on, among other things, the value of Assisi’s inventory and prepaid expenses at the closing of the acquisition. A portion of the purchase price ($1,400) was deposited into a third-party escrow account to support AAH Holdings LLC and certain of Assisi’s members’ indemnification obligation under the Purchase Agreement, of which $500 was released and $900 will be distributed to Assisi on the 18-month anniversary of the Closing Date, respectively, less the amount of prior or pending indemnification claims. The Company also issued to Assisi a ten-year warrant to purchase an aggregate of 22,000,000 of the Company’s common shares at a per share exercise price equal to $0.252. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder.

As a result of total consideration exceeding the preliminary fair value of the net assets acquired, goodwill in the amount of $14,329 was recorded in connection with this acquisition, which will be deductible for US tax purposes. The goodwill largely results from our ability to market and sell their respective products and services through our established customer base.

The Company made a preliminary allocation of the purchase price for Assisi’s asset base based on its understanding of the fair value of the acquired assets and assumed liabilities. As the Company continues to obtain additional information about these assets and liabilities, including intangible asset appraisals, inventory valuation, and accrued expenses, and continues to integrate the newly acquired business, the Company will refine the estimates of fair value and more accurately allocate the purchase price. Only items identified as of the acquisition date are considered for subsequent adjustment. The Company will continue to make required adjustments to the purchase price allocation prior to the completion of the acquisition period.

The following table summarizes the preliminary acquisition date fair values of the assets acquired and liabilities assumed and subsequent initial period adjustments:

	Initial		Measurement
	Allocation of		Period		Updated
	Consideration		Adjustments		Allocation
Inventory, net	$	220	$	—	$	220
Prepaid expenses and deposits		271		—		271
Other receivables		406		(206)		200
Right of use asset		—		260		260
Intangible Assets (estimated useful life)
E-commerce technology (2 years)		200		—		200
Trade name (5 years)		300		—		300
Developed technology (10 years)		4,500		—		4,500
Customer relationships (19 years)		2,800		—		2,800
Total assets acquired		8,697		54		8,751
Current portion of lease obligations		—		49		49
Non current portion of lease obligations		—		211		211
Other non current liabilities		45		—		45
Total liabilities assumed		45		260		305
Net assets acquired, excluding goodwill		8,652		(206)		8,446
Goodwill		14,329		206		14,535
Net assets acquired	$	22,981	$	—	$	22,981

Purchase price consideration was made up of the following:

Cash	$	18,293
Fair value of warrants	$	4,688
Total	$	22,981

The determination of the final purchase price allocation to specific assets and liabilities assumed is incomplete. The purchase price allocation may change in future periods as the fair value estimates of the assets (including intangibles) and liabilities are adjusted.

The following table provides unaudited proforma financial information, prepared in accordance with Topic 805, for the three months ended March 31, 2023 and 2022, as if Assisi had been acquired as of January 1, 2022. Proforma results do not include the effect of any synergies anticipated to be achieved from the acquisition, and accordingly, are not necessarily indicative of the results that would have occurred if the acquisition had occurred on the date indicated or that may result in the future.

	For the Three Months Ended March 31,
		2023		2022
Net Revenue	$	5,482	$	5,054
Net Losses	$	(6,385)	$	(4,519)

​
The proforma amounts have been calculated by including the results of Assisi, and adjusting the combined results to give effect to the following, as if the acquisitions had been consummated on January 1, 2022, together with the consequential tax effects thereon:

	For the Three Months Ended March 31,
		2023		2022
Adjustments to net revenues
Assisi preacquisition revenues	$	-	$	1,303
Adjustments to net income
Assisi preacquisition net losses	$	-	$	(582)

Asset Purchase Agreement with Revo Squared LLC

​
On June 14, 2022, Zomedica Corp. and its wholly owned subsidiary Zomedica Inc. entered into an Asset Purchase Agreement with Revo Squared LLC (“Revo Squared”) and its majority member pursuant to which Zomedica Inc. agreed to acquire substantially all of the assets of Revo Squared. Revo Squared, based in Marietta, Georgia, was in the business of developing, manufacturing, marketing, distributing, and selling diagnostic imaging products and services for use in animal health, including its SuperView™, Sonoview™ Color ultrasound, Sonoview Mini/Mini Plus ultrasound, and Microview™ product offerings.

On July 1, 2022, the parties consummated the acquisition. At the closing, Zomedica Inc. paid Revo Squared a base purchase price of $6,011 in cash, which was subject to adjustments based on the amount of Revo Squared’s working capital at the closing. On this date, $500 of the purchase price was deposited into a third-party escrow account for a period of fifteen months to support Revo Squared’s indemnification obligation under the Purchase Agreement. The Company also issued to Revo Squared a ten-year warrant to purchase an aggregate of 10,000,000 of the Company’s common shares at a per share exercise price equal to $0.2201. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder.

In addition, Zomedica Inc. has agreed to pay Revo Squared aggregate earn-out payments of up to $4,000 based on the achievement of milestones related to future net sales from Revo Squared Products. One-time earn-out payments of $2,000 each will be payable upon net sales from Revo Squared Products exceeding $5,000 and $10,000 during any calendar year ending on or prior to December 31, 2027. The fair value of the earnout liability was adjusted from $2,000 to $1,500 at December 31, 2022. Fair value of the earnout was determined using Level 3 inputs.

As a result of total consideration exceeding the preliminary fair value of the net assets acquired, goodwill in the amount of $6,528 was recorded in connection with this acquisition, which will be deductible for US tax purposes. The goodwill largely results from our ability to market and sell their respective products and services through our established customer base.

The Company made a preliminary allocation of the purchase price for Revo Squared’s asset base based on its understanding of the fair value of the acquired assets and assumed liabilities. As the Company continues to obtain additional information about these assets and liabilities, including intangible asset appraisals, inventory valuation, and accrued expenses, and continues to integrate the newly acquired business, the Company will refine the estimates of fair value and more accurately allocate the purchase price. Only items identified as of the acquisition date are considered for subsequent adjustment. The Company will continue to make required adjustments to the purchase price allocation prior to the completion of the acquisition period.

The following table summarizes the preliminary acquisition date fair values of the assets acquired and liabilities assumed and subsequent initial period adjustments:

	Initial		Measurement
	Allocation of		Period		Updated
	Consideration		Adjustments		Allocation
Trade receivables, net	$	8	$	—	$	8
Prepaid expenses and deposits		10		—		10
Intangible Assets (estimated useful life)
Trade name (5 years)		200		—		200
Developed technology (10 years)		2,300		—		2,300
Customer relationships (16 years)		1,200		—		1,200
Total assets acquired		3,718		—		3,718
Earnout liabilities		2,458		(458)		2,000
Total liabilities assumed		2,458		(458)		2,000
Net assets acquired, excluding goodwill		1,260		458		1,718
Goodwill		6,528		(458)		6,070
Net assets acquired	$	7,788	$	—	$	7,788

Purchase price consideration was made up of the following:

Cash	$	6,011
Fair value of warrants	$	1,777
Total	$	7,788

The determination of the final purchase price allocation to specific assets and liabilities assumed is incomplete. The purchase price allocation may change in future periods as the fair value estimates of the assets (including intangibles) and liabilities are adjusted.

XML

Inventory

3 Months Ended

Mar. 31, 2023

Inventory

Inventory

8. Inventory

Inventory details are as follows:

	March 31, 2023						December 31, 2022
	Diagnostics		Therapeutics		Consolidated		Diagnostics		Therapeutics		Consolidated
Raw Materials	$	265	$	1,469	$	1,734	$	—	$	1,685	$	1,685
Finished Goods		93		352		445		—		182		182
Purchased Inventory		94		494		588		139		780		919
Total		452		2,315		2,767		139		2,647		2,786
Reserves		(2)		(22)		(24)		(18)		(22)		(40)
Net inventory	$	450	$	2,293	$	2,743	$	121	$	2,625	$	2,746

XML

Prepaid Expenses and Deposits

3 Months Ended

Mar. 31, 2023

Prepaid Expenses and Deposits.

Prepaid Expenses and Deposits

9. Prepaid Expenses and Deposits

	March 31,		December 31,
	2023		2022
Deposits	$	2,274	$	1,886
Prepaid marketing		72		114
Prepaid insurance		570		614
Prepaid taxes		1,733		753
Other		360		620
Total prepaid expenses and deposits	$	5,009	$	3,987

XML

Property and Equipment

3 Months Ended

Mar. 31, 2023

Property and Equipment

Property and Equipment

​
10. Property and Equipment

	March 31,		December 31,
	2023		2022
Machinery and office equipment	$	6,544	$	6,487
Furniture and equipment		120		111
Laboratory equipment		337		249
Leasehold improvements		1,239		1,239
		8,240		8,086
Accumulated depreciation and amortization		1,441		1,277
Net property and equipment	$	6,799	$	6,809

Depreciation expense for the three months ended March 31, 2023 and 2022 was $164 and $82, respectively.

XML

Intangible Assets

3 Months Ended

Mar. 31, 2023

Intangible Assets

Intangible Assets

11. Intangible Assets

	March 31,		December 31,
	2023		2022
Computer software	$	704	$	350
Customer relationships		26,651		26,651
Licenses		7,479		-
Technology		15,650		15,650
Trademarks		16		16
Tradename		2,850		2,850
Website		962		962
		54,312		46,479
Accumulated amortization		5,879		4,680
Net intangibles	$	48,433	$	41,799

Included within intangibles are Qorvo related licenses of $7,479 comprised of a one-time license fee of $4,000 that was paid on the effective date of the agreement and the discounted value of an obligation to make a second $4,000 payment upon completion of the installation qualification process for a cartridge production line. The liability associated with the second payment is being recorded in the “Liability Due to Qorvo” line in our Condensed Consolidated Balance Sheets.

The estimated future amortization of intangible assets is as follows:

2023	$	3,731
2024		4,933
2025		4,769
2026		4,536
2027 and beyond		30,464
Total	$	48,433

Amortization expense for the three months ended March 31, 2023 and 2022 was $1,199 and $737, respectively.

XML

Leases

3 Months Ended

Mar. 31, 2023

Leases

Leases

12. Leases

On February 1, 2021 the Company downsized its office space and modified its existing lease with Wickfield Phoenix LLC. The new lease period was for forty-eight months, commencing on February 1, 2021 and ending on January 31, 2025 with a monthly rent payment of $12 for the first two months and escalating to $31 over the lease period. The carrying value of the right of use asset was $1,258 upon modification using the Company's incremental borrowing rate of 3.95%. During the period ending March 31, 2021 the Company recorded a gain on right-of-use asset of $24 in the consolidated statements of comprehensive loss.

On September 15, 2021, the Company entered into an additional lease with Wickfield Phoenix LLC for warehousing space. The new lease period is for forty-one months, commencing on September 15, 2021, and ending on January 31, 2025, with a monthly rent payment of $5 for the first month and escalating to $10 over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $366 using the Company's incremental borrowing rate of 3.95%.

On April 1, 2022, the Company entered into an agreement with ULF Northfield Business Center LLC to lease 12,400 square feet of office and warehouse space. The lease period is for sixty-one months beginning on April 1, 2022, with a monthly rent payment of $9 for the first twelve months and escalating to $11 per month over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $546 using an incremental borrowing rate of 3.95%.

On July 1, 2022, as part of the Revo Squared Purchase, the Company assumed an agreement with Lebow 1031 Legacy, LLC to lease 4,626 square feet of office space. The remaining lease period assumed at the time of the agreement is for eighteen months beginning on July 1, 2022 and lasting through December of 2023. The lease has a monthly rent payment of $4 per month over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $67 using an incremental borrowing rate of 7.00%.

On July 15, 2022, as part of the Assisi asset purchase agreement, the Company assumed a license agreement pursuant to a lease agreement between The Wheelership LLC and The Realty Associates Fund XII portfolio, L.P., whereby Assisi sublet 5,185 square feet of warehousing space. The remaining lease period assumed at the time of the agreement is for fifty-two months beginning on August 16, 2022 and lasts through November of 2026. The lease has a rent payment of $4 for the first month and escalates to $6 per month over the lease period. The Company recorded a right-of-use asset and corresponding lease liability for $260 using an incremental borrowing rate of 7.00%.

For the three months ended March 31, 2023 and 2022, the Company recognized $199 and $152 in rent expense inclusive of common area maintenance (CAM) charges, insurance, and tax with $18 and $0 recorded into cost of revenue, $40 and $16 recorded in research and development expenses, and $141 and $136 recorded in general and administrative expense in the consolidated statements of comprehensive loss.

	March 31,		December 31,
	2023		2022
Right-of-use asset
Cost
Aggregate lease commitments	$	2,759	$	2,759
Less: impact of present value		(262)		(262)
Balance	$	2,497	$	2,497
Reduction in right-of-use asset
Straight line amortization		1,119		946
Interest		(133)		(114)
Balance	$	986	$	832
Net book value as at:
Balance	$	1,511	$	1,665
Lease liabilities
Additions	$	2,520	$	2,520
Payments		(1,071)		(896)
Interest		133		114
Total lease liabilities	$	1,582	$	1,738
Current portion of lease liabilities		641		641
Long term portion of lease liabilities		941		1,097
Total lease liabilities	$	1,582	$	1,738

Total remaining undiscounted lease liabilities related to the above lease are as follows:

2023		531
2024		679
2025		237
2026		197
2027		44
Total lease payments	$	1,688
Less imputed interest		106
Total	$	1,582

Our weighted-average remaining lease term and discount rate are as follows:

	Three Months Ended March 31, 2023
Weighted-average remaining lease term	2.7 years
Weighted-average discount rate	4.5%

XML

Stock-Based Compensation

3 Months Ended

Mar. 31, 2023

Stock-Based Compensation

Stock-Based Compensation

13. Stock-Based Compensation

During the three months ended March 31, 2023, the Company issued 6,710,000 stock options to purchase an aggregate of 6,710,000 common shares. These options also vest over a period of four years and have an expiration period of 10 years.

During the three months ended March 31, 2022, the Company issued 14,425,000 stock options to purchase an aggregate of 14,425,000 common shares. These options also vest over a period of four years and have an expiration period of 10 years.

The continuity of stock options are as follows:

	Number of	Weighted Avg
	Options	Exercise Price
Balance at December 31, 2022	84,112,443	$	0.3602
Stock options granted	6,710,000		0.2431
Stock options forfeited	705,000		0.4063
Vested stock options expired	462,500		1.5459
Balance at March 31, 2023	89,654,943	$	0.3449
Vested at March 31, 2023	27,066,474	$	0.3484

As of March 31, 2023, details of the issued and outstanding stock options are as follows:

Grant Year	Weighted Avg. Exercise Price	Number of Options Issued  and Outstanding	Number of Vested Options Outstanding	Number of Unvested Options Outstanding	Weighted Avg. Remaining Life Outstanding (Years)
2020	0.22	17,252,724	14,478,974	2,773,750	2.69
2021	0.65	20,300,000	6,150,000	14,150,000	3.37
2022	0.27	45,392,219	6,437,500	38,954,719	4.32
2023	0.24	6,710,000	—	6,710,000	4.93
Balance at March 31, 2023		89,654,943	27,066,474	62,588,469

The Company calculates volatility of stock-based compensation using the historical price of the Company’s stock. An increase/decrease in the volatility would have resulted in an increase/decrease in the fair value of the options.

The fair value of options granted during the three months ended March 31, 2023 and the twelve months ended December 31, 2022 was estimated using the Black-Scholes option pricing model to determine the fair value of options granted using the following assumptions:

Grant Year	Weighted Avg. Volatility		Weighted Avg. Risk-Free Int. Rate		Weighted Avg. Expected Life (In Years)		Weighted Avg. Common Share Price		Weighted Avg. Exercise Price
2020	96	%	0.47	%	9.53	$	0.21	$	0.22
2021	117		1.08		6.20		0.65		0.65
2022	112		3.09		5.92		0.27		0.27
2023	110		3.67		6.25		0.24		0.24

For the three months ended March 31, 2023 and 2022, the Company recorded $1,765 and $2,041 of stock-based expense.

XML

Warrants

3 Months Ended

Mar. 31, 2023

Warrants

Warrants

14. Warrants

The Company values warrants issued in equity placements using the Black Scholes model to allocate the fair value of the proceeds from equity financings using a relative fair value approach. Like other stock-based compensation, management uses judgment to determine the inputs to the Black-Scholes option pricing model including the expected life, and underlying share price volatility. Changes in these assumptions will impact the calculation of fair value and the value attributed to the warrants. The Company calculates volatility of warrants based on the historical price of the Company’s stock. An increase/decrease in the volatility would have resulted in an increase/decrease in the fair value of the options.

In connection with the July 1, 2022 asset acquisition of Revo Squared, the Company issued a ten-year warrant to purchase 10,000,000 common shares at a per share exercise price equal to $0.2201. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder. As of March 31, 2023, no warrants have been exercised.

In connection with the July 15, 2022 asset acquisition of Assisi, the Company issued a ten-year warrant to purchase 22,000,000 common shares at a per share exercise price equal to $0.2520. The warrants may be exercised on a cash or cashless basis, at the election of the warrant holder. As of March 31, 2023, no warrants have been exercised.

As of March 31, 2023, details of the outstanding warrants were as follows:

			Weighted
			Average
	Exercise	Warrants	Remaining
Original Issue date	Price	Outstanding	Life
February 14, 2020 (Series A)	0.1500	197,917	1.87
April 9, 2020 (Series B)	0.1500	363,501	2.03
May 29, 2020 (Series C)	0.1500	-	-
July 7, 2020 (Series D)	0.1600	-	-
July 1, 2022 (Revo Squared)	0.2201	10,000,000	9.26
July 15, 2022 (Assisi)	0.2520	22,000,000	9.30
Balance at March 31, 2023		32,561,418

Cumulative warrants exercised and expired as of March 31, 2023 were as follows:

	Warrants			Warrants
Warrant Series	Exercised		Amount	Expired		Amount
February 14, 2020 (Series A)	21,677,084	$	4,293	—	$	—
April 9, 2020 (Series B)	17,969,833		2,695	—		—
May 29, 2020 (Series C)	133,213,333		19,982	120,000		18
July 7, 2020 (Series D)	187,269,000		29,963	231,000		37
July 1, 2022 (Revo Squared)	—		—	—		—
July 15, 2022 (Assisi)	—		—	—		—
Total	360,129,250	$	56,933	351,000	$	55

XML

Income taxes

3 Months Ended

Mar. 31, 2023

Income taxes

Income taxes

15. Income Taxes

The Company is in an overall net deferred tax liability position as of March 31, 2023. Management has assessed that the future taxable income resulting from the deferred tax liability position will result in utilization of the Company’s US federal and state net operating loss carryforwards in future tax periods. The Company is in a net deferred tax asset position in Canada and a full valuation allowance against the Canada deferred tax assets remains necessary as a result of the historical losses and the uncertainty of realizing any future tax benefits related to the Canadian deferred tax assets.

XML

Commitments and Contingencies

3 Months Ended

Mar. 31, 2023

Commitments and Contingencies

Commitments and Contingencies

16. Commitments and Contingencies

From time to time, the Company may be exposed to claims and legal actions in the normal course of business. As of March 31, 2023, and continuing as of May 11, 2023, the Company is not aware of any pending or threatened material litigation claims against the Company.

On May 10, 2018, the Company entered a Development, Commercialization and Exclusive Distribution Agreement. As part of the agreement, the Company is required to make the following future milestone payments:

● 1st payment: $3,500 in cash payment upon the achievement of future development milestones

● 2nd payment: $3,500 in equity, determined by dividing the amount due by the volume-weighted average price of the Company’s common stock on the NYSE American exchange over the 10 trading days prior to the achievement of the milestone event.

As of March 31, 2023, none of the future development milestones related to the above agreement have been met. The Company has assessed the probability of meeting the above milestones and has determined that an accrual is not necessary as of March 31, 2023 and December 31, 2022.

On January 17, 2023, the Company entered into a series of agreements with Qorvo Biotechnologies, LLC. Under the terms of these agreements, the Company has the obligation:

● to purchase a minimum quantity of production and development cartridges for the period beginning on the date the parties entered into the agreements and ending on the earlier of the date Zomedica notifies Qorvo to stop production or December 31, 2024;

● to purchase a minimum quantity of BAW Sensors commencing on the Transition Date and continuing as long as Zomedica has a license from Qorvo to manufacture the cartridges, subject to each party’s rights to early termination including Zomedica’s right to terminate at any time with 90 days prior written notice; and

● to pay a royalty to Qorvo on the sale of cartridges after the Transition Date

XML

Segmented Information

3 Months Ended

Mar. 31, 2023

Segmented Information

Segmented Information

17. Segment Information

The Company’s operations are comprised of two reportable segments:

● Diagnostics, which consists of TRUFORMA^®, VetGuardian^®, and imaging products;

● Therapeutics, which consists of Assisi^® and PulseVet^® products

The Company’s Chief Operating Decision Maker (CODM) is its Chief Executive Officer who has ultimate responsibility for enterprise decisions.

Although our reportable segments provide similar products, each one is managed separately to better align with the Company’s customers and distribution / development partners. The CODM determines resource allocation for, and monitors performance of, the consolidated enterprise, the Diagnostics segment, and the Therapeutics segment together. The CODM relies on internal segment reporting that analyzes results on certain key performance indicators, namely, revenues and gross profit. Costs below gross profit are not allocated to the segments.

The following is a reconciliation of consolidated revenue, cost of revenue, and gross profit amongst our reportable segments as of March 31, 2023:

	Diagnostics		Therapeutics		Consolidated
Net revenue	$	399	$	5,083	$	5,482
Cost of revenue		338		1,309		1,647
Gross profit	$	61	$	3,774	$	3,835

XML

Loss Per Share

3 Months Ended

Mar. 31, 2023

Loss Per Share

Loss Per Share

18. Loss Per Share

	For the Three Months Ended March 31,
	2023		2022
Numerator
Net loss for the period	$	(6,385)	$	(3,937)
Charge to retained earnings for preferred share exchange		-		-
Loss attributable to common shareholders		(6,385)		(3,937)
Denominator
Weighted average shares - basic		979,949,668		979,899,668
Loss per share - basic and diluted	$	(0.007)	$	(0.004)

As of March 31, 2023, and 2022, the Company had stock options outstanding of 89,654,943 and 57,632,724 and warrants outstanding of 32,561,418 and 912,418. These securities could potentially dilute basic earnings per share in the future but were excluded from the computation of diluted loss per share in the periods presented, as their effect would be anti-dilutive.

XML

Related party transaction

3 Months Ended

Mar. 31, 2023

Related party transaction

Related party transaction

19. Related Party Transaction

On March 1, 2022 we entered into a Consulting Agreement with Johnny Powers, a member of our Board. Pursuant to the Powers Agreement, Dr. Powers provides strategic consulting services to the Company. Dr. Powers is entitled to $10 per month as compensation and reimbursement for authorized expenses. The Powers Agreement expires May 31, 2023.

XML

Subsequent Events

3 Months Ended

Mar. 31, 2023

Subsequent Events

Subsequent Events

20. Subsequent Events

On May 5, 2023, Zomedica, Inc., a U.S. subsidiary of Zomedica Corp., provided Structured Monitoring Products, Inc., a Florida corporation (“SMP”), with written notice of its intention to exercise its irrevocable option to acquire SMP. Concurrently with its delivery of the exercise notice, Zomedica made a nonrefundable cash payment to SMP of $250, which will be credited toward the purchase price. Zomedica now intends to promptly commence conducting due diligence with respect to the acquisition.

On May 10, 2023, Zomedica, Inc., a wholly-owned subsidiary of Zomedica Corp., entered into an amendment to the Multi-Tenant Industrial Triple Net Lease with an effective date of March 18, 2022 by and between ULF Northfield Business Center LLC and Zomedica, Inc. for property located at 4000 Northfield Way, Roswell, GA 30076. The Amendment expands the Leased Premises by 6,000 rentable square feet (“Expansion Premises”) from 12,400 rentable square feet to 18,400 square feet and extends the lease term from the date ending April 30, 2027 to a date ending sixty months after the earlier of (i) the date the Landlord delivers the Expansion Premises to Zomedica, Inc. and (ii) December 1, 2023.

XML

Significant Accounting Policies (Policies)

3 Months Ended

Mar. 31, 2023

Significant Accounting Policies

Principles of Consolidation

Principles of Consolidation

The consolidated financial statements include the accounts of the Company, and its wholly owned subsidiaries. Intercompany transactions and balances between consolidated businesses have been eliminated.

The accounting policies set out below have been applied consistently in the consolidated financial statements. The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

Basis of Measurement

Basis of Measurement

The condensed consolidated financial statements have been prepared on the historical cost basis except as otherwise noted.

Business Combinations

Business Combinations

Estimates and Assumptions

Estimates and Assumptions

In preparing these financial statements, management was required to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. These estimates and assumptions are based on our historical experience, the terms of existing contracts, our evaluation of trends in the industry, information provided by our customers and suppliers and information available from other outside sources, as appropriate. These estimates and assumptions are subject to an inherent degree of uncertainty. We are not presently aware of any events or circumstances that would require us to update such estimates and assumptions or revise the carrying value of our assets or liabilities. Our estimates may change, however, as new events occur, and additional information is obtained. As a result, actual results may differ significantly from our estimates, and any such differences may be material to our financial statements.

Functional and Reporting Currencies

Functional and Reporting Currencies

The functional currency, as determined by management, for Canada and our subsidiaries in the United States and Switzerland is U.S. dollars, which is also our reporting currency.

The functional currency, as determined by management, for our Japanese subsidiary is Japanese Yen. Japanese Yen are translated for financial reporting purposes with translation gains and losses recorded as a component of other comprehensive income or loss.

In respect of transactions denominated in currencies other than the Company and its wholly owned operating subsidiaries’ functional currencies, the monetary assets and liabilities are remeasured at the period end rates. Revenue and expenses are measured at rates of exchange prevailing on the transaction dates. All of the exchange gains or losses resulting from these transactions are recognized in the consolidated statements of operations and comprehensive loss.

Comparative Figures

Comparative Figures

A portion of depreciation expense has been stated as part of cost of revenue for $54. The consolidated statements of income and comprehensive income for the period ended March 31, 2022 have been adjusted for $21 of depreciation that was included in sales, general, and administrative expense. This amount has been reclassified to cost of revenue to conform to the current year presentation. The change in presentation had no effect on the reported results of operations and does not affect previously reported cash flows from operating activities in the consolidated statements of cash flows.

To better align with the way in which we measure and track our business, we have changed the categorization of products within our segmentation of revenue. A portion of the products in our Therapeutics segment were previously designated as instruments and trodes in our form 10Q for the period ending March 31, 2022. These products have since been renamed to be capital and consumables to better align with our other platforms and to provide a more consistent baseline for comparison of the product lines within. Capital refers to the devices we sell within our PulseVet^®, Revo Squared^®, and VetGuardian^® product lines. Consumables continues to include our TRUFORMA^® cartridges as it did last year and now includes our PulseVet trodes as well as our Assisi^®  products. There have been no changes to the overall sales numbers for our Diagnostics and Therapeutics segments, only the product names making up the total.

Recently Adopted Accounting Pronouncements

​
In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 requires measurement and recognition of expected credit losses for financial assets held. The Company adopted ASU 2016-13 as of January 1, 2022 and there was no significant impact on its consolidated condensed financial statements and related disclosures as a result. The Company considered, among other things, historical trends and projected economic / market conditions and determined that the estimate of credit losses was not significantly impacted.

Segment Reporting

Segment Reporting

The Company reports segment information based on the “management” approach. The management approach designates the internal reporting used by management for making decisions and assessing performance as the source of the Company’s reportable segments. The Company’s reportable segments consist of Diagnostics and Therapeutics.

Cash and Cash Equivalents

Cash and Cash Equivalents

The Company considers all highly liquid securities with an original maturity of three months or less to be cash equivalents.

Investment Securities

Investment Securities

Our investment securities, which are comprised of corporate bonds/notes and US treasuries, are accounted for in accordance with ASC 320, “Investments – Debt and Equity Securities” (“ASC 320”). The company considers all of its securities for which there is a determinable fair market value, and there are no restrictions on the Company’s ability to sell within the next twelve months, as available for sale. We classify these securities as both current and non-current depending on their time to maturity. Available-for-sale securities are carried at fair value, with unrealized gains and losses reported as a component of shareholders’ equity.

Accounts Receivable and Allowance for Credit Losses

Accounts Receivable and Allowance for Credit Losses

Accounts receivable are recorded net of an allowance for credit losses and have payment terms of 30 days. Our policy for determining the allowance is based on factors that affect collectability, including: (a) historical trends of write-offs, recoveries, and credit losses; (b) the credit quality of our customers; and (c) projected economic and market conditions. As of March 31, 2023, our allowance was $47 and was recorded net in trade receivables. While we believe that our allowance for credit losses is adequate and represents our best estimate as of March 31, 2023, we continue to closely monitor customer liquidity and industry and economic conditions, which may result in changes to these estimates.

Inventories

Inventories

Inventories are stated at the lower of cost or net realizable value. The Company utilizes the specific identification and First in, First out ("FIFO") method to track inventory costs. The Company records reserves, when necessary, to reduce the carrying value of inventory to its net realizable value. Management considers forecast demand in relation to the inventory on hand, competitiveness of product offerings, market conditions and product life cycles when determining excess and obsolescence and net realizable value adjustments. At the point of loss recognition, a new, lower-cost basis for that inventory is established, and any subsequent improvements in facts and circumstances do not result in the restoration or increase in that newly established cost basis.

Property and Equipment

Property and Equipment

Property and equipment are carried at historical cost less accumulated depreciation and any accumulated impairment losses. Property and equipment acquired in a business combination are recorded at fair value as of the date of acquisition. Maintenance and repair expenditures that do not improve or extend the life are expensed in the period incurred.

Depreciation is recognized so as to write off the cost less their residual values over their useful lives, using the straight-line method. The estimated useful lives, residual values and depreciation methods are reviewed at the end of each year, with the effect of any changes in estimate accounted for on a prospective basis.

An item of property and equipment is derecognized upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognized in profit or loss.

Intangible assets

Intangible Assets

Expenditures related to the planning and operation of the Company’s website are expensed as incurred. Expenditures related to the website application and infrastructure development are capitalized and amortized over the website’s estimated useful life.

Costs related to acquired customer relationships, developed technology, licenses, trademarks, and tradenames have been capitalized and amortized over the estimated useful life.

Intangible assets with finite useful lives that are acquired separately are carried at cost less accumulated amortization and accumulated impairment losses. Amortization is recognized on a straight-line basis over their estimated useful lives. The estimated useful lives and amortization methods are reviewed at the end of each year, with the effect of any changes in estimate being accounted for on a prospective basis. Intangible assets with indefinite useful lives that are acquired separately are carried at cost less accumulated impairment losses.

Impairment of Long-Lived Assets

Impairment of Long-Lived Assets

Long-lived assets are reviewed for impairment when events or circumstances indicate that the carrying value of an asset may not be recoverable. For assets that are to be held and used, impairment is recognized when the sum of estimated undiscounted future cash flows associated with the asset or group of assets is less than its carrying value. If impairment exists, an adjustment is made to write the asset down to its fair value, and a loss is recorded as the difference between the carrying value and fair value. No triggering events were present as of March 31, 2023.

Revenue Recognition

Revenue Recognition

The Company enters into agreements which may contain multiple promises where customers purchase products, services, or a combination thereof. Determining whether products and services are considered distinct performance obligations that should be accounted for separately requires judgment. We determine the transaction price for a contract based on the total consideration we expect to receive in exchange for the transferred goods or services.

The Company allocates revenue to each performance obligation in proportion to the relative standalone selling prices and recognizes revenue when control of the related goods or services is transferred for each obligation. We utilize the observable standalone selling price when available, which represents the price charged for the performance obligation when sold separately.

The Company's contracts with customers are generally comprised of purchase orders for the sale of the point of care instrument, consumable products, and extended warranties, or some variation thereof. The instrument and consumables each represent a single performance obligation when sold separately, that is satisfied at a point in time upon transfer of control of the product to the customer which is typically upon receipt of the goods by the customer. The extended warranties are also a separate performance obligation, whereby revenue is recognized over time.

The nature of the Company’s PulseVet^® business gives rise to variable consideration, including discounts and applicator (“trode”) returns for refurbishment. Credits are issued for unused shocks on returned trodes, which can be used toward the purchase of replacement trodes. Discounts and the estimated unused shock credits decrease the transaction price, which reduces revenue. Variable consideration related to unused shock credits is estimated using the expected value method, which estimates the amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. Estimates of variable consideration are based upon historical experience and known trends. These estimated credits are nonrefundable and may only be used towards the purchase of future trode refurbishments. This practice encourages refurbishment purchase prior to complete utilization of the previous trode, so the customer will always have a trode on hand with ample capacity to perform treatments.

At times the Company receives consideration prior to when the performance obligation is completed, giving rise to a contract liability. Sales are recorded net of sales tax. Sales tax is charged on sales to end users and remitted to the appropriate state authority.

Disaggregated revenue for the three months ended March 31, 2023 and 2022 is as follows:

		For the Three Months Ended March 31,
		Diagnostics				Therapeutics				Consolidated
		2023		2022		2023		2022		2023		2022
Capital	$	217	$	-	$	1,493	$	1,590	$	1,710	$	1,590
Consumables		182		57		3,567		1,952		3,749		2,009
Other (e.g., warranty and repairs)		-		-		23		152		23		152
Total revenue	$	399	$	57	$	5,083	$	3,694	$	5,482	$	3,751

Cost of Revenue

Cost of goods sold consists of overhead, materials, labor, and shipping costs incurred internally to produce and receive the products. Shipping and handling costs incurred by the Company are included in cost of revenue.

Research and Development

Research and Development

​
Research and development costs related to continued research and development programs are expensed as incurred.

Stock-based Compensation

Stock-based Compensation

The Company calculates stock-based compensation using the fair value method, under which the fair value of the options at the grant date is calculated using the Black-Scholes Option Pricing Model, and subsequently expensed over the vesting period of the option using the graded vesting method. The provisions of the Company’s stock-based compensation plans do not require the Company to settle any options by transferring cash or other assets, and therefore the Company classifies the awards as equity. Stock-based compensation expense recognized during the period is based on the value of stock-based payment awards that are ultimately expected to vest.

The Company estimates forfeitures at the time of grant and revises the estimate, if necessary, in subsequent periods if actual forfeitures differ from those estimates.

Income Taxes

Income Taxes

The Company accounts for income taxes in accordance with ASC 740, Income Taxes, on a tax jurisdictional basis. The Company files income tax returns in Canada and the province of Alberta and its subsidiaries file income tax returns in the United States and various states, including in Michigan where the Company’s headquarters are located.

Deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the tax bases of assets and liabilities and their financial statement reported amounts using enacted tax rates and laws in effect in the year in which the differences are expected to reverse. A valuation allowance is provided against deferred tax assets when it is determined to be more likely than not that the deferred tax asset will not be realized.

The Company assesses the likelihood of the financial statement effect of an uncertain tax position that should be recognized when it is more likely than not that the position will be sustained upon examination by a taxing authority based on the technical merits of the tax position, circumstances, and information available as of the reporting date. The Company is subject to examination by taxing authorities in the United States, Canada, Japan, and Switzerland. The Company recognizes tax-related interest and penalties, if any, as a component separate from income tax expense.

Comprehensive Loss

Comprehensive Loss

The Company follows ASC topic 220. This statement establishes standards for reporting and display of comprehensive (loss) income and its components. Comprehensive loss is net loss plus certain items that are recorded directly to shareholders’ equity. The Company has recorded a currency translation adjustment associated with its Japanese subsidiary.

Loss Per Share

Loss Per Share

​
Basic loss per share (“EPS”) is computed by dividing the loss attributable to common shareholders by the weighted average number of common shares outstanding. Diluted EPS reflects the potential dilution that could occur from common shares issuable through the exercise or conversion of stock options, restricted stock awards, warrants and convertible securities. In certain circumstances, the conversion of options is excluded from diluted EPS if the effect of such inclusion would be anti-dilutive.

XML

Significant Accounting Policies (Tables)

3 Months Ended

Mar. 31, 2023

Significant Accounting Policies

Schedule of segmented revenue

		For the Three Months Ended March 31,
		Diagnostics				Therapeutics				Consolidated
		2023		2022		2023		2022		2023		2022
Capital	$	217	$	-	$	1,493	$	1,590	$	1,710	$	1,590
Consumables		182		57		3,567		1,952		3,749		2,009
Other (e.g., warranty and repairs)		-		-		23		152		23		152
Total revenue	$	399	$	57	$	5,083	$	3,694	$	5,482	$	3,751

XML

Investment securities (Tables)

3 Months Ended

Mar. 31, 2023

Investment Securities

Schedule of company's investment securities

		Acquisition Cost		Accretion / (Amortization)		Unrealized Gain / (Loss)		Estimated Fair Value
Commercial paper	$	29,490	$	583	$	(71)	$	30,002
Corporate notes / bonds		43,163		303		(425)		43,041
Debt security		2,750		-		-		2,750
U.S. treasuries		16,815		146		(90)		16,871
U.S. govt. agencies		46,484		151		(192)		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	143,609	$	1,183	$	(778)	$	144,014

Schedule of contractual maturities of investment securities

		Acquisition Cost		Estimated Fair Value
Original maturities of 90 days or less	$	4,907	$	4,907
Original maturities of 91-365 days		112,175		112,698
Original maturities of 366+ days		26,527		26,409
Total investment securities	$	143,609	$	144,014

XML

Fair value measurements (Tables)

3 Months Ended

Mar. 31, 2023

Fair Value Measurements

Schedule of the fair value of our investments

		Level 1		Level 2		Level 3		Estimated Fair Value
Commercial paper	$	-	$	30,002	$	-	$	30,002
Corporate notes / bonds		-		43,041		-		43,041
Debt security		-		-		2,750		2,750
U.S. treasuries		16,871		-		-		16,871
U.S. govt. agencies		46,443		-		-		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	68,221	$	73,043	$	2,750	$	144,014

Schedule of investments and balance sheet classifications

		Cash & Cash Equiv.		Available- For-Sale (Current)		Available- For-Sale (Non-Current)		Estimated Fair Value
Commercial paper	$	-	$	30,002	$	-	$	30,002
Corporate notes / bonds		-		32,794		10,247		43,041
Debt security		-		-		2,750		2,750
U.S. treasuries		-		12,056		4,815		16,871
U.S. govt. agencies		-		37,846		8,597		46,443
Money market funds		4,907		-		-		4,907
Total investment securities	$	4,907	$	112,698	$	26,409	$	144,014

XML

Business Combinations (Tables)

3 Months Ended

Mar. 31, 2023

Assisi

Summary of acquisition date fair values

	Initial		Measurement
	Allocation of		Period		Updated
	Consideration		Adjustments		Allocation
Inventory, net	$	220	$	—	$	220
Prepaid expenses and deposits		271		—		271
Other receivables		406		(206)		200
Right of use asset		—		260		260
Intangible Assets (estimated useful life)
E-commerce technology (2 years)		200		—		200
Trade name (5 years)		300		—		300
Developed technology (10 years)		4,500		—		4,500
Customer relationships (19 years)		2,800		—		2,800
Total assets acquired		8,697		54		8,751
Current portion of lease obligations		—		49		49
Non current portion of lease obligations		—		211		211
Other non current liabilities		45		—		45
Total liabilities assumed		45		260		305
Net assets acquired, excluding goodwill		8,652		(206)		8,446
Goodwill		14,329		206		14,535
Net assets acquired	$	22,981	$	—	$	22,981

	For the Three Months Ended March 31,
		2023		2022
Net Revenue	$	5,482	$	5,054
Net Losses	$	(6,385)	$	(4,519)

Summary of purchase price consideration

Cash	$	18,293
Fair value of warrants	$	4,688
Total	$	22,981

Schedule of pro forma financial information

	For the Three Months Ended March 31,
		2023		2022
Adjustments to net revenues
Assisi preacquisition revenues	$	-	$	1,303
Adjustments to net income
Assisi preacquisition net losses	$	-	$	(582)

Revo Squared

Summary of acquisition date fair values

	Initial		Measurement
	Allocation of		Period		Updated
	Consideration		Adjustments		Allocation
Trade receivables, net	$	8	$	—	$	8
Prepaid expenses and deposits		10		—		10
Intangible Assets (estimated useful life)
Trade name (5 years)		200		—		200
Developed technology (10 years)		2,300		—		2,300
Customer relationships (16 years)		1,200		—		1,200
Total assets acquired		3,718		—		3,718
Earnout liabilities		2,458		(458)		2,000
Total liabilities assumed		2,458		(458)		2,000
Net assets acquired, excluding goodwill		1,260		458		1,718
Goodwill		6,528		(458)		6,070
Net assets acquired	$	7,788	$	—	$	7,788

Summary of purchase price consideration

Cash	$	6,011
Fair value of warrants	$	1,777
Total	$	7,788

XML

Inventory (Tables)

3 Months Ended

Mar. 31, 2023

Inventory

Summary of inventory

	March 31, 2023						December 31, 2022
	Diagnostics		Therapeutics		Consolidated		Diagnostics		Therapeutics		Consolidated
Raw Materials	$	265	$	1,469	$	1,734	$	—	$	1,685	$	1,685
Finished Goods		93		352		445		—		182		182
Purchased Inventory		94		494		588		139		780		919
Total		452		2,315		2,767		139		2,647		2,786
Reserves		(2)		(22)		(24)		(18)		(22)		(40)
Net inventory	$	450	$	2,293	$	2,743	$	121	$	2,625	$	2,746

XML

Prepaid Expenses and Deposits (Tables)

3 Months Ended

Mar. 31, 2023

Prepaid Expenses and Deposits.

Schedule of prepaid expenses and deposits

	March 31,		December 31,
	2023		2022
Deposits	$	2,274	$	1,886
Prepaid marketing		72		114
Prepaid insurance		570		614
Prepaid taxes		1,733		753
Other		360		620
Total prepaid expenses and deposits	$	5,009	$	3,987

XML

Property and Equipment (Tables)

3 Months Ended

Mar. 31, 2023

Property and Equipment

Schedule of property and equipment

	March 31,		December 31,
	2023		2022
Machinery and office equipment	$	6,544	$	6,487
Furniture and equipment		120		111
Laboratory equipment		337		249
Leasehold improvements		1,239		1,239
		8,240		8,086
Accumulated depreciation and amortization		1,441		1,277
Net property and equipment	$	6,799	$	6,809

XML

Intangible Assets (Tables)

3 Months Ended

Mar. 31, 2023

Intangible Assets

Schedule of Finite-Lived Intangible Assets

	March 31,		December 31,
	2023		2022
Computer software	$	704	$	350
Customer relationships		26,651		26,651
Licenses		7,479		-
Technology		15,650		15,650
Trademarks		16		16
Tradename		2,850		2,850
Website		962		962
		54,312		46,479
Accumulated amortization		5,879		4,680
Net intangibles	$	48,433	$	41,799

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense

2023	$	3,731
2024		4,933
2025		4,769
2026		4,536
2027 and beyond		30,464
Total	$	48,433

XML

Leases (Tables)

3 Months Ended

Mar. 31, 2023

Leases

Lessee, Operating Lease, Right of Use Asset and Lease Liabilities

	March 31,		December 31,
	2023		2022
Right-of-use asset
Cost
Aggregate lease commitments	$	2,759	$	2,759
Less: impact of present value		(262)		(262)
Balance	$	2,497	$	2,497
Reduction in right-of-use asset
Straight line amortization		1,119		946
Interest		(133)		(114)
Balance	$	986	$	832
Net book value as at:
Balance	$	1,511	$	1,665
Lease liabilities
Additions	$	2,520	$	2,520
Payments		(1,071)		(896)
Interest		133		114
Total lease liabilities	$	1,582	$	1,738
Current portion of lease liabilities		641		641
Long term portion of lease liabilities		941		1,097
Total lease liabilities	$	1,582	$	1,738

Lessee, Operating Lease, Liability, Maturity

2023		531
2024		679
2025		237
2026		197
2027		44
Total lease payments	$	1,688
Less imputed interest		106
Total	$	1,582

Weighted-Average Remaining Lease Term and Discount Rate

	Three Months Ended March 31, 2023
Weighted-average remaining lease term	2.7 years
Weighted-average discount rate	4.5%

XML

Stock-Based Compensation (Tables)

3 Months Ended

Mar. 31, 2023

Stock-Based Compensation

Share-based payment arrangement, option, activity

	Number of	Weighted Avg
	Options	Exercise Price
Balance at December 31, 2022	84,112,443	$	0.3602
Stock options granted	6,710,000		0.2431
Stock options forfeited	705,000		0.4063
Vested stock options expired	462,500		1.5459
Balance at March 31, 2023	89,654,943	$	0.3449
Vested at March 31, 2023	27,066,474	$	0.3484

Summary of issued and outstanding stock options

Grant Year	Weighted Avg. Exercise Price	Number of Options Issued  and Outstanding	Number of Vested Options Outstanding	Number of Unvested Options Outstanding	Weighted Avg. Remaining Life Outstanding (Years)
2020	0.22	17,252,724	14,478,974	2,773,750	2.69
2021	0.65	20,300,000	6,150,000	14,150,000	3.37
2022	0.27	45,392,219	6,437,500	38,954,719	4.32
2023	0.24	6,710,000	—	6,710,000	4.93
Balance at March 31, 2023		89,654,943	27,066,474	62,588,469

Summary of option fair value assumptions

Grant Year	Weighted Avg. Volatility		Weighted Avg. Risk-Free Int. Rate		Weighted Avg. Expected Life (In Years)		Weighted Avg. Common Share Price		Weighted Avg. Exercise Price
2020	96	%	0.47	%	9.53	$	0.21	$	0.22
2021	117		1.08		6.20		0.65		0.65
2022	112		3.09		5.92		0.27		0.27
2023	110		3.67		6.25		0.24		0.24

XML

Warrants (Tables)

3 Months Ended

Mar. 31, 2023

Warrants

Schedule of Warrants Outstanding

			Weighted
			Average
	Exercise	Warrants	Remaining
Original Issue date	Price	Outstanding	Life
February 14, 2020 (Series A)	0.1500	197,917	1.87
April 9, 2020 (Series B)	0.1500	363,501	2.03
May 29, 2020 (Series C)	0.1500	-	-
July 7, 2020 (Series D)	0.1600	-	-
July 1, 2022 (Revo Squared)	0.2201	10,000,000	9.26
July 15, 2022 (Assisi)	0.2520	22,000,000	9.30
Balance at March 31, 2023		32,561,418

Schedule of Cumulative Warrants Exercised and Expired

	Warrants			Warrants
Warrant Series	Exercised		Amount	Expired		Amount
February 14, 2020 (Series A)	21,677,084	$	4,293	—	$	—
April 9, 2020 (Series B)	17,969,833		2,695	—		—
May 29, 2020 (Series C)	133,213,333		19,982	120,000		18
July 7, 2020 (Series D)	187,269,000		29,963	231,000		37
July 1, 2022 (Revo Squared)	—		—	—		—
July 15, 2022 (Assisi)	—		—	—		—
Total	360,129,250	$	56,933	351,000	$	55

XML

Segmented Information (Tables)

3 Months Ended

Mar. 31, 2023

Segmented Information

Schedule of segments

	Diagnostics		Therapeutics		Consolidated
Net revenue	$	399	$	5,083	$	5,482
Cost of revenue		338		1,309		1,647
Gross profit	$	61	$	3,774	$	3,835

XML

Loss Per Share (Tables)

3 Months Ended

Mar. 31, 2023

Loss Per Share

Schedule of Earnings Per Share, Basic and Diluted

	For the Three Months Ended March 31,
	2023		2022
Numerator
Net loss for the period	$	(6,385)	$	(3,937)
Charge to retained earnings for preferred share exchange		-		-
Loss attributable to common shareholders		(6,385)		(3,937)
Denominator
Weighted average shares - basic		979,949,668		979,899,668
Loss per share - basic and diluted	$	(0.007)	$	(0.004)

XML

Significant Accounting Policies - Reclassification (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Reclassification
Cost of revenue depreciation	$ 54
Adjustment of Prior Period
Reclassification
Cost of revenue depreciation		$ 21

XML

Significant Accounting Policies - Interim (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Payment term	30 days
Net revenue	$ 5,482	$ 3,751
Accounts Receivable, Allowance for Credit Loss, Current	47
Capital
Net revenue	1,710	1,590
Consumables
Net revenue	3,749	2,009
Other revenue
Net revenue	23	152
Diagnostics
Net revenue	399	57
Diagnostics | Capital
Net revenue	217
Diagnostics | Consumables
Net revenue	182	57
Therapeutics
Net revenue	5,083	3,694
Therapeutics | Capital
Net revenue	1,493	1,590
Therapeutics | Consumables
Net revenue	3,567	1,952
Therapeutics | Other revenue
Net revenue	$ 23	$ 152

XML

Investment Securities (Details) $ in Thousands	Mar. 31, 2023 USD ($)
Investment securities
Acquisition Cost	$ 143,609
Accretion / (Amortization)	1,183
Unrealized Gain / (Loss)	(778)
Estimated Fair Value	144,014
Accrued interest receivable	690
Commercial paper
Investment securities
Acquisition Cost	29,490
Accretion / (Amortization)	583
Unrealized Gain / (Loss)	(71)
Estimated Fair Value	30,002
Corporate notes / bonds
Investment securities
Acquisition Cost	43,163
Accretion / (Amortization)	303
Unrealized Gain / (Loss)	(425)
Estimated Fair Value	43,041
Debt security
Investment securities
Acquisition Cost	2,750
Estimated Fair Value	2,750
US treasuries
Investment securities
Acquisition Cost	16,815
Accretion / (Amortization)	146
Unrealized Gain / (Loss)	(90)
Estimated Fair Value	16,871
US govt agencies
Investment securities
Acquisition Cost	46,484
Accretion / (Amortization)	151
Unrealized Gain / (Loss)	(192)
Estimated Fair Value	46,443
Money market funds
Investment securities
Acquisition Cost	4,907
Estimated Fair Value	$ 4,907

XML

Investment Securities - Maturities (Details) $ in Thousands	Mar. 31, 2023 USD ($)
Investment securities
Acquisition Cost	$ 143,609
Estimated Fair Value	144,014
90 Days or less
Investment securities
Acquisition Cost	4,907
Estimated Fair Value	4,907
91 to 365 days
Investment securities
Acquisition Cost	112,175
Estimated Fair Value	112,698
366 or more days
Investment securities
Acquisition Cost	26,527
Estimated Fair Value	$ 26,409

XML

Fair Value Measurements (Details) - Debt security $ in Thousands	3 Months Ended
	Mar. 31, 2023 USD ($)
Fair value
Convertible note receivable	$ 2,750
Unrealized gain (loss)	0
Impairment of investments	$ 0

XML

Fair Value Measurements - Investments (Details) $ in Thousands	Mar. 31, 2023 USD ($)
Fair value
Total investment securities	$ 144,014
Commercial paper
Fair value
Total investment securities	30,002
Corporate notes / bonds
Fair value
Total investment securities	43,041
Debt security
Fair value
Total investment securities	2,750
U.S. treasuries
Fair value
Total investment securities	16,871
U.S. govt. agencies
Fair value
Total investment securities	46,443
Money market funds
Fair value
Total investment securities	4,907
Recurring
Fair value
Total investment securities	144,014
Recurring | Commercial paper
Fair value
Total investment securities	30,002
Recurring | Corporate notes / bonds
Fair value
Total investment securities	43,041
Recurring | Debt security
Fair value
Total investment securities	2,750
Recurring | U.S. treasuries
Fair value
Total investment securities	16,871
Recurring | U.S. govt. agencies
Fair value
Total investment securities	46,443
Recurring | Money market funds
Fair value
Total investment securities	4,907
Recurring | Level 1
Fair value
Total investment securities	68,221
Recurring | Level 1 | U.S. treasuries
Fair value
Total investment securities	16,871
Recurring | Level 1 | U.S. govt. agencies
Fair value
Total investment securities	46,443
Recurring | Level 1 | Money market funds
Fair value
Total investment securities	4,907
Recurring | Level 2
Fair value
Total investment securities	73,043
Recurring | Level 2 | Commercial paper
Fair value
Total investment securities	30,002
Recurring | Level 2 | Corporate notes / bonds
Fair value
Total investment securities	43,041
Recurring | Level 3
Fair value
Total investment securities	2,750
Recurring | Level 3 | Debt security
Fair value
Total investment securities	$ 2,750

XML

Fair Value Measurements - Balance sheet (Details) - USD ($) $ in Thousands	Mar. 31, 2023	Dec. 31, 2022
Fair value, balance sheet
Cash and cash equivalents	$ 8,353	$ 27,399
Available-For-Sale (Current)	112,698	87,693
Available-For-Sale (Non-Current)	26,409	$ 40,712
Estimated Fair Value	144,014
Commercial paper
Fair value, balance sheet
Estimated Fair Value	30,002
Corporate notes / bonds
Fair value, balance sheet
Estimated Fair Value	43,041
Debt security
Fair value, balance sheet
Estimated Fair Value	2,750
U.S. treasuries
Fair value, balance sheet
Estimated Fair Value	16,871
U.S. govt. agencies
Fair value, balance sheet
Estimated Fair Value	46,443
Money market funds
Fair value, balance sheet
Estimated Fair Value	4,907
Recurring
Fair value, balance sheet
Cash and cash equivalents	4,907
Available-For-Sale (Current)	112,698
Available-For-Sale (Non-Current)	26,409
Estimated Fair Value	144,014
Recurring | Commercial paper
Fair value, balance sheet
Available-For-Sale (Current)	30,002
Estimated Fair Value	30,002
Recurring | Corporate notes / bonds
Fair value, balance sheet
Available-For-Sale (Current)	32,794
Available-For-Sale (Non-Current)	10,247
Estimated Fair Value	43,041
Recurring | Debt security
Fair value, balance sheet
Available-For-Sale (Non-Current)	2,750
Estimated Fair Value	2,750
Recurring | U.S. treasuries
Fair value, balance sheet
Available-For-Sale (Current)	12,056
Available-For-Sale (Non-Current)	4,815
Estimated Fair Value	16,871
Recurring | U.S. govt. agencies
Fair value, balance sheet
Available-For-Sale (Current)	37,846
Available-For-Sale (Non-Current)	8,597
Estimated Fair Value	46,443
Recurring | Money market funds
Fair value, balance sheet
Cash and cash equivalents	4,907
Estimated Fair Value	$ 4,907

XML

Business Combinations - 2022 (Details) - USD ($) $ / shares in Units, $ in Thousands	Jul. 15, 2022	Jul. 01, 2022	Dec. 31, 2022
Assisi
Business acquisition
Purchase price	$ 18,293
Escrow deposit	$ 1,400
Warrant term	10 years
Warrant to purchase common stock	22,000,000
Warrant, exercise price (in dollars per share)	$ 0.2520
Assisi | 18-month anniversary
Business acquisition
Escrow deposit	$ 900
Decrease escrow	$ 500
Escrow deposit term	18 months
Revo Squared
Business acquisition
Purchase price		$ 6,011
Warrant term		10 years
Warrant to purchase common stock		10,000,000
Warrant, exercise price (in dollars per share)		$ 0.2201
Contingent consideration milestones		$ 4,000
Contingent consideration fair value		2,000	$ 1,500
Goodwill expected to be deductible		6,528
Revo Squared | Indemnification obligation
Business acquisition
Escrow deposit		$ 500
Escrow deposit term		15 months
Revo Squared | Earnout payment at $5 million
Business acquisition
Contingent consideration milestones		$ 1
Earnout milestone basis		5,000
Revo Squared | Earnout payment at $10 million
Business acquisition
Contingent consideration milestones		2,000
Earnout milestone basis		$ 10,000

XML

Business Combinations - 2022 purchase allocation (Details) - USD ($) $ in Thousands	Jul. 15, 2022	Jul. 01, 2022	Mar. 31, 2023	Dec. 31, 2022
Business acquisition
Goodwill			$ 63,979	$ 63,979
Assisi
Business acquisition
Inventory, net	$ 220
Prepaid expenses and deposits	271
Other receivables	200
Right of use asset	260
Total assets acquired	8,751
Current portion of lease obligations	49
Non current portion of lease obligations	211
Other non current liabilities	45
Total liabilities assumed	305
Net assets acquired, excluding goodwill	8,446
Goodwill	14,535
Net assets acquired	22,981
Assisi | Electronic Commerce / Website
Business acquisition
Intangible Assets	$ 200
Intangible assets indefinite useful lives	2 years
Assisi | Tradename
Business acquisition
Intangible Assets	$ 300
Intangible assets indefinite useful lives	5 years
Assisi | Developed technology
Business acquisition
Intangible Assets	$ 4,500
Intangible assets indefinite useful lives	10 years
Assisi | Customer relationships
Business acquisition
Intangible Assets	$ 2,800
Intangible assets indefinite useful lives	19 years
Assisi | Initial allocation of consideration
Business acquisition
Inventory, net	$ 220
Prepaid expenses and deposits	271
Other receivables	406
Total assets acquired	8,697
Other non current liabilities	45
Total liabilities assumed	45
Net assets acquired, excluding goodwill	8,652
Goodwill	14,329
Net assets acquired	22,981
Assisi | Initial allocation of consideration | Electronic Commerce / Website
Business acquisition
Intangible Assets	200
Assisi | Initial allocation of consideration | Tradename
Business acquisition
Intangible Assets	300
Assisi | Initial allocation of consideration | Developed technology
Business acquisition
Intangible Assets	4,500
Assisi | Initial allocation of consideration | Customer relationships
Business acquisition
Intangible Assets	2,800
Assisi | Measurement period adjustment
Business acquisition
Other receivables	(206)
Right of use asset	260
Total assets acquired	54
Current portion of lease obligations	49
Non current portion of lease obligations	211
Total liabilities assumed	260
Net assets acquired, excluding goodwill	(206)
Goodwill	$ 206
Revo Squared
Business acquisition
Prepaid expenses and deposits		$ 10
Trade receivables, net		8
Total assets acquired		3,718
Earnout liabilities		2,000
Total liabilities assumed		2,000
Net assets acquired, excluding goodwill		1,718
Goodwill		6,070
Net assets acquired		7,788
Revo Squared | Tradename
Business acquisition
Intangible Assets		$ 200
Intangible assets indefinite useful lives		5 years
Revo Squared | Developed technology
Business acquisition
Intangible Assets		$ 2,300
Intangible assets indefinite useful lives		10 years
Revo Squared | Customer relationships
Business acquisition
Intangible Assets		$ 1,200
Intangible assets indefinite useful lives		16 years
Revo Squared | Initial allocation of consideration
Business acquisition
Prepaid expenses and deposits		$ 10
Trade receivables, net		8
Total assets acquired		3,718
Earnout liabilities		2,458
Total liabilities assumed		2,458
Net assets acquired, excluding goodwill		1,260
Goodwill		6,528
Net assets acquired		7,788
Revo Squared | Initial allocation of consideration | Tradename
Business acquisition
Intangible Assets		200
Revo Squared | Initial allocation of consideration | Developed technology
Business acquisition
Intangible Assets		2,300
Revo Squared | Initial allocation of consideration | Customer relationships
Business acquisition
Intangible Assets		1,200
Revo Squared | Measurement period adjustment
Business acquisition
Earnout liabilities		(458)
Total liabilities assumed		(458)
Net assets acquired, excluding goodwill		458
Goodwill		$ (458)

XML

Business Combinations - Purchase consideration (Details) - USD ($) $ in Thousands	Jul. 15, 2022	Jul. 01, 2022
Assisi
Business Acquisition [Line Items]
Cash	$ 18,293
Fair value of warrants	4,688
Total	$ 22,981
Revo Squared
Business Acquisition [Line Items]
Cash		$ 6,011
Fair value of warrants		1,777
Total		$ 7,788

XML

Business Combinations - Proforma (Details) - Assisi - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Net revenue-proforma	$ 5,482	$ 5,054
Net losses-proforma	$ (6,385)	(4,519)
Assisi
Net revenue-proforma		1,303
Net losses-proforma		$ (582)

XML

Inventory (Details) - USD ($) $ in Thousands	Mar. 31, 2023	Dec. 31, 2022
Raw Materials	$ 1,734	$ 1,685
Finished Goods	445	182
Purchased Inventory	588	919
Total	2,767	2,786
Reserves	(24)	(40)
Net inventory	2,743	2,746
Diagnostics
Raw Materials	265
Finished Goods	93
Purchased Inventory	94	139
Total	452	139
Reserves	(2)	(18)
Net inventory	450	121
Therapeutics
Raw Materials	1,469	1,685
Finished Goods	352	182
Purchased Inventory	494	780
Total	2,315	2,647
Reserves	(22)	(22)
Net inventory	$ 2,293	$ 2,625

XML

Prepaid Expenses and Deposits (Details) - USD ($) $ in Thousands	Mar. 31, 2023	Dec. 31, 2022
Prepaid Expenses and Deposits.
Deposits	$ 2,274	$ 1,886
Prepaid marketing	72	114
Prepaid insurance	570	614
Prepaid taxes	1,733	753
Other	360	620
Total prepaid expenses and deposits	$ 5,009	$ 3,987

XML

Property and Equipment (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022	Dec. 31, 2022
Undepreciated instruments in property and equipment	$ 8,240		$ 8,086
Accumulated depreciation and amortization	1,441		1,277
Net property and equipment	6,799		6,809
Depreciation expense	164	$ 82
Machinery and office equipment
Undepreciated instruments in property and equipment	6,544		6,487
Furniture and equipment
Undepreciated instruments in property and equipment	120		111
Laboratory equipment
Undepreciated instruments in property and equipment	337		249
Leasehold improvements
Undepreciated instruments in property and equipment	$ 1,239		$ 1,239

XML

Intangible Assets - Summary (Details) - USD ($) $ in Thousands		3 Months Ended
	Jan. 17, 2023	Mar. 31, 2023	Dec. 31, 2022
Intangible Assets
Intangible assets		$ 54,312	$ 46,479
Accumulated amortization		5,879	4,680
Total		48,433	41,799
Acquisition of intangibles	$ 4,000	4,000
Liability due to Qorvo	$ 4,000	3,529
Computer software
Intangible Assets
Intangible assets		704	350
Customer relationships
Intangible Assets
Intangible assets		26,651	26,651
Licenses
Intangible Assets
Intangible assets		7,479	0
Technology
Intangible Assets
Intangible assets		15,650	15,650
Trademarks
Intangible Assets
Intangible assets		16	16
Tradename
Intangible Assets
Intangible assets		2,850	2,850
Electronic Commerce / Website
Intangible Assets
Intangible assets		$ 962	$ 962

XML

Intangible Assets - Amortization (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022	Dec. 31, 2022
Intangible Assets
2023	$ 3,731
2024	4,933
2025	4,769
2026	4,536
2027 and beyond	30,464
Total	48,433		$ 41,799
Amortization - intangible assets	$ 1,199	$ 737

XML

Leases (Details) $ in Thousands						3 Months Ended
	Jul. 15, 2022 USD ($) ft²	Jul. 01, 2022 USD ($) ft²	Apr. 01, 2022 USD ($) ft²	Sep. 15, 2021 USD ($)	Feb. 01, 2021 USD ($)	Mar. 31, 2023 USD ($)	Mar. 31, 2022 USD ($)	Mar. 31, 2021 USD ($)	Dec. 31, 2022 USD ($)
Lease
Right-of-use asset						$ 1,511			$ 1,665
Operating lease expense						199	$ 152
Research and development expenses
Lease
Operating lease expense							16
General and administrative expenses
Lease
Operating lease expense						$ 141	$ 136
Wickfield Phoenix office lease
Lease
Operating lease term					48 months
Right-of-use asset					$ 1,258
Discount rate (as a percent)					3.95%
(Gain) loss on right-of-use assets								$ 24
Wickfield Phoenix office lease | Minimum
Lease
Monthly rent payment					$ 12
Wickfield Phoenix office lease | Maximum
Lease
Monthly rent payment					$ 31
Wickfield Phoenix warehouse lease
Lease
Operating lease term				41 months
Right-of-use asset				$ 366
Discount rate (as a percent)				3.95%
Wickfield Phoenix warehouse lease | Minimum
Lease
Monthly rent payment				$ 5
Wickfield Phoenix warehouse lease | Maximum
Lease
Monthly rent payment				$ 10
ULF Northfield Business Center
Lease
Operating lease term			61 months
Right-of-use asset			$ 546
Discount rate (as a percent)			3.95%
Lease area | ft²			12,400
ULF Northfield Business Center | Minimum
Lease
Monthly rent payment			$ 9
ULF Northfield Business Center | Maximum
Lease
Monthly rent payment			$ 11
Lebow 1031 Legacy
Lease
Operating lease term		18 months
Monthly rent payment		$ 4
Right-of-use asset		$ 67
Discount rate (as a percent)		7.00%
Lease area | ft²		4,626
Wheelership and The Realty Associates Agreement
Lease
Right-of-use asset	$ 260
Discount rate (as a percent)	7.00%
Lease area | ft²	5,185
Remaining lease period	52 months
Wheelership and The Realty Associates Agreement | Minimum
Lease
Monthly rent payment	$ 4
Wheelership and The Realty Associates Agreement | Maximum
Lease
Monthly rent payment	$ 6

XML

Leases - Balance sheet (Details) - USD ($) $ in Thousands	3 Months Ended	12 Months Ended
	Mar. 31, 2023	Dec. 31, 2022
Leases
Aggregate lease commitments	$ 2,759	$ 2,759
Less: impact of present value	(262)	(262)
Balance, cost	2,497	2,497
Straight line amortization	1,119	946
Interest	(133)	(114)
Balance, reduction in right-of-use asset	986	832
Net book value	1,511	1,665
Additions	2,520	2,520
Payments	(1,071)	(896)
Interest	133	114
Current portion of lease liabilities	641	641
Long term portion of lease liabilities	941	1,097
Total lease liabilities	$ 1,582	$ 1,738

XML

Leases - Undiscounted liability (Details) - USD ($) $ in Thousands	Mar. 31, 2023	Dec. 31, 2022
Leases
2023	$ 531
2024	679
2025	237
2026	197
2027	44
Total lease payments	1,688
Less imputed interest	106
Total	$ 1,582	$ 1,738

XML

Leases - Term and discount rate (Details)	Mar. 31, 2023
Leases
Weighted-average remaining lease term	2 years 8 months 12 days
Weighted-average discount rate	4.50%

XML

Stock-Based Compensation (Details) - shares	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Stock-Based Compensation
Stock options granted (in shares)	6,710,000	14,425,000
Vesting period	4 years	4 years
Expiration period	10 years	10 years

XML

Stock-Based Compensation - Option activity (Details) - $ / shares	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Stock-Based Compensation
Options Outstanding, beginning balance (in shares)	84,112,443
Stock options granted (in shares)	6,710,000	14,425,000
Stock options forfeited (in shares)	705,000
Vested stock options expired (in shares)	462,500
Options Outstanding, ending balance (in shares)	89,654,943
Vested (in shares)	27,066,474
Weighted Avg Exercise Price Options Outstanding (in dollars per share)	$ 0.3602
Weighted Avg Exercise Price, Stock options granted (in dollars per share)	0.2431
Weighted Avg Exercise Price Stock options forfeited (in dollars per share)	0.4063
Weighted Avg Exercise Price Vested Stock options expired (in dollars per share)	1.5459
Weighted Avg Exercise Price Options Outstanding (in dollars per share)	0.3449
Weighted Avg Exercise Price Vested (in dollars per share)	$ 0.3484

XML

Stock-Based Compensation - Option details (Details) - $ / shares	3 Months Ended
	Mar. 31, 2023	Dec. 31, 2022
Stock-Based Compensation
Weighted Avg Exercise Price (in dollars per share)	$ 0.2431
Number of Options Issued and Outstanding (in shares)	89,654,943	84,112,443
Number of Vested Options Outstanding (in shares)	27,066,474
Number of Unvested Options Outstanding (in shares)	62,588,469
Grant Date 2020
Stock-Based Compensation
Weighted Avg Exercise Price (in dollars per share)	$ 0.22
Number of Options Issued and Outstanding (in shares)	17,252,724
Number of Vested Options Outstanding (in shares)	14,478,974
Number of Unvested Options Outstanding (in shares)	2,773,750
Weighted Avg Remaining Life Outstanding	2 years 8 months 8 days
Grant Date 2021
Stock-Based Compensation
Weighted Avg Exercise Price (in dollars per share)	$ 0.65
Number of Options Issued and Outstanding (in shares)	20,300,000
Number of Vested Options Outstanding (in shares)	6,150,000
Number of Unvested Options Outstanding (in shares)	14,150,000
Weighted Avg Remaining Life Outstanding	3 years 4 months 13 days
Grant Date 2022
Stock-Based Compensation
Weighted Avg Exercise Price (in dollars per share)	$ 0.27
Number of Options Issued and Outstanding (in shares)	45,392,219
Number of Vested Options Outstanding (in shares)	6,437,500
Number of Unvested Options Outstanding (in shares)	38,954,719
Weighted Avg Remaining Life Outstanding	4 years 3 months 25 days
Grant Date 2023
Stock-Based Compensation
Weighted Avg Exercise Price (in dollars per share)	$ 0.24
Number of Options Issued and Outstanding (in shares)	6,710,000
Number of Unvested Options Outstanding (in shares)	6,710,000
Weighted Avg Remaining Life Outstanding	4 years 11 months 4 days

XML

Stock-Based Compensation - Assumptions (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended		12 Months Ended
	Mar. 31, 2023	Mar. 31, 2022	Dec. 31, 2022	Dec. 31, 2021	Dec. 31, 2020
Stock-Based Compensation
Weighted Avg Volatility	110.00%		112.00%	117.00%	96.00%
Weighted Avg Risk-Free Int Rate	3.67%		3.09%	1.08%	0.47%
Weighted Avg Expected Life	6 years 3 months		5 years 11 months 1 day	6 years 2 months 12 days	9 years 6 months 10 days
Weighted Avg Common Share Price	$ 0.24		$ 0.27	$ 0.65	$ 0.21
Weighted Avg Exercise Price	$ 0.24		$ 0.27	$ 0.65	$ 0.22
Stock-based expense	$ 1,765	$ 2,041

XML

Warrants (Details) - $ / shares			3 Months Ended
	Jul. 15, 2022	Jul. 01, 2022	Mar. 31, 2023
Assisi
Warrants outstanding term	10 years
Securities called by warrants (in shares)	22,000,000
Warrant, exercise price (in dollars per share)	$ 0.2520
Stock issuance from warrant exercises (in shares)			0
Revo Squared
Warrants outstanding term		10 years
Securities called by warrants (in shares)		10,000,000
Warrant, exercise price (in dollars per share)		$ 0.2201
Stock issuance from warrant exercises (in shares)			0

XML

Warrants - Outstanding (Details)	3 Months Ended
	Mar. 31, 2023 $ / shares shares
Warrants outstanding (in shares) | shares	32,561,418
February 14, 2020 (Series A)
Warrant, exercise price (in dollars per share)	$ 0.1500
Warrants outstanding (in shares) | shares	197,917
Warrants, weighted average remaining life	1 year 10 months 13 days
April 9, 2020 (Series B)
Warrant, exercise price (in dollars per share)	$ 0.1500
Warrants outstanding (in shares) | shares	363,501
Warrants, weighted average remaining life	2 years 10 days
May 29, 2020 (Series C)
Warrant, exercise price (in dollars per share)	$ 0.1500
July 7, 2020 (Series D)
Warrant, exercise price (in dollars per share)	0.1600
July 1, 2022 (Revo Squared)
Warrant, exercise price (in dollars per share)	$ 0.2201
Warrants outstanding (in shares) | shares	10,000,000
Warrants, weighted average remaining life	9 years 3 months 3 days
July 15, 2022 (Assisi)
Warrant, exercise price (in dollars per share)	$ 0.2520
Warrants outstanding (in shares) | shares	22,000,000
Warrants, weighted average remaining life	9 years 3 months 18 days

XML

Warrants - Cumulative (Details) $ in Thousands	3 Months Ended
	Mar. 31, 2023 USD ($) shares
Cumulative warrants exercised (in shares) | shares	360,129,250
Cumulative warrants exercised (in dollars) | $	$ 56,933
Cumulative warrants expired (in shares) | shares	351,000
Cumulative warrants expired (in dollars) | $	$ 55
February 14, 2020 (Series A)
Cumulative warrants exercised (in shares) | shares	21,677,084
Cumulative warrants exercised (in dollars) | $	$ 4,293
April 9, 2020 (Series B)
Cumulative warrants exercised (in shares) | shares	17,969,833
Cumulative warrants exercised (in dollars) | $	$ 2,695
May 29, 2020 (Series C)
Cumulative warrants exercised (in shares) | shares	133,213,333
Cumulative warrants exercised (in dollars) | $	$ 19,982
Cumulative warrants expired (in shares) | shares	120,000
Cumulative warrants expired (in dollars) | $	$ 18
July 7, 2020 (Series D)
Cumulative warrants exercised (in shares) | shares	187,269,000
Cumulative warrants exercised (in dollars) | $	$ 29,963
Cumulative warrants expired (in shares) | shares	231,000
Cumulative warrants expired (in dollars) | $	$ 37

XML

Commitments and Contingencies (Details) - Seraph Biosciences, Inc. $ in Thousands	May 10, 2018 USD ($)
Future milestone payable in cash	$ 3,500
Future milestone payable in equity	$ 3,500

XML

Segmented Information - Segment (Details) $ in Thousands	3 Months Ended
	Mar. 31, 2023 USD ($) segment	Mar. 31, 2022 USD ($)
Number of reportable segments | segment	2
Net revenue	$ 5,482	$ 3,751
Cost of revenue	1,647	1,011
Gross profit	3,835	2,740
Diagnostics
Net revenue	399	57
Cost of revenue	338
Gross profit	61
Therapeutics
Net revenue	5,083	$ 3,694
Cost of revenue	1,309
Gross profit	$ 3,774

XML

Loss Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Loss Per Share
Net loss	$ (6,385)	$ (3,937)
Loss attributable to common shareholders	$ (6,385)	$ (3,937)
Weighted average shares - basic (in shares)	979,949,668	979,899,668
Denominator for diluted loss per share (in shares)	979,949,668	979,899,668
Loss per share - basic (in dollars per share)	$ (0.007)	$ (0.004)
Loss per share - diluted (in dollars per share)	$ (0.007)	$ (0.004)

XML

Loss Per Share - Anti-dilutive (Details) - shares	3 Months Ended
	Mar. 31, 2023	Mar. 31, 2022
Stock options
Antidilutive securities
Antidilutive securities (in shares)	89,654,943	57,632,724
Warrants.
Antidilutive securities
Antidilutive securities (in shares)	32,561,418	912,418

XML

Related party transaction (Details) $ in Thousands	Mar. 01, 2022 USD ($)
Related party transaction
Related party transaction	$ 10

XML

Subsequent Events (Details) $ in Thousands	May 10, 2023 ft²	May 05, 2023 USD ($)	Apr. 01, 2022 ft²
ULF Northfield Business Center
Subsequent events
Lease area			12,400
Operating lease term			61 months
Subsequent events | ULF Northfield Business Center
Subsequent events
Lease area expansion	6,000
Lease area	18,400
Operating lease term	60 months
Subsequent events | SMP
Subsequent events
Escrow deposit | $		$ 250