EX-99.2 3 ipa-ex992_7.htm EX-99.2 ipa-ex992_7.htm

Exhibit 99.2

 

 

 

 

IMMUNOPRECISE ANTIBODIES LTD.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended January 31, 2023 and 2022

 

(Unaudited - Expressed in Canadian Dollars)

 

 

 

 

 


IMMUNOPRECISE ANTIBODIES LTD.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(Unaudited - Expressed in Canadian dollars)

 

 

 

(in thousands)

 

Note

 

 

January 31,

2023

$

 

 

April 30,

2022

$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

 

 

 

 

 

11,324

 

 

 

29,965

 

Amounts receivable

 

 

 

 

 

 

2,278

 

 

 

2,503

 

Sales tax receivable

 

 

 

 

 

 

333

 

 

 

277

 

Inventory

 

 

 

 

 

 

1,808

 

 

 

1,615

 

Unbilled revenue

 

 

 

 

 

 

653

 

 

 

629

 

Prepaid expenses

 

 

 

 

 

 

2,474

 

 

 

2,481

 

 

 

 

 

 

 

 

18,870

 

 

 

37,470

 

Restricted cash

 

 

 

 

 

 

85

 

 

 

82

 

Deposit on equipment

 

 

 

 

 

 

324

 

 

 

369

 

Investment at fair value through profit and loss

 

 

 

 

 

 

96

 

 

 

142

 

Property and equipment

 

6, 9

 

 

 

10,465

 

 

 

3,559

 

Intangible assets

 

 

7

 

 

 

31,491

 

 

 

32,390

 

Goodwill

 

 

5

 

 

 

21,107

 

 

 

19,635

 

Total assets

 

 

 

 

 

 

82,438

 

 

 

93,647

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

12

 

 

 

4,303

 

 

 

4,768

 

Sales tax payable

 

 

 

 

 

 

 

 

 

31

 

Deferred revenue

 

 

 

 

 

 

813

 

 

 

1,034

 

Income taxes payable

 

 

 

 

 

 

105

 

 

 

420

 

Convertible debentures – liability component

 

 

8

 

 

 

 

 

 

1,312

 

Leases

 

 

9

 

 

 

1,291

 

 

 

987

 

Deferred acquisition payments

 

 

5

 

 

 

140

 

 

 

740

 

 

 

 

 

 

 

 

6,652

 

 

 

9,292

 

Leases

 

 

9

 

 

 

6,184

 

 

 

468

 

Deferred acquisition payments

 

 

5

 

 

 

534

 

 

 

497

 

Deferred income tax liability

 

 

 

 

 

 

7,987

 

 

 

8,105

 

Total liabilities

 

 

 

 

 

 

21,357

 

 

 

18,362

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

10

 

 

 

117,224

 

 

 

114,559

 

Convertible debentures – equity component

 

 

8

 

 

 

 

 

 

103

 

Contributed surplus

 

 

10

 

 

 

10,405

 

 

 

9,630

 

Accumulated other comprehensive loss

 

 

 

 

 

 

1,411

 

 

 

(2,479

)

Accumulated deficit

 

 

 

 

 

 

(67,959

)

 

 

(46,528

)

 

 

 

 

 

 

 

61,081

 

 

 

75,285

 

Total liabilities and shareholders’ equity

 

 

 

 

 

 

82,438

 

 

 

93,647

 

 

Nature of operations (Note 1)

 

Approved and authorized on behalf of the Board of Directors on March 15, 2023

 

         “James Kuo”         Director                                                “Greg Smith”             Director

 

 

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

2


IMMUNOPRECISE ANTIBODIES LTD.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(Unaudited - Expressed in Canadian dollars)

 

 

 

 

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

(in thousands, except share data)

 

Note

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

REVENUE

 

 

 

 

5,171

 

 

 

4,815

 

 

15,044

 

 

 

14,125

 

COST OF SALES

 

 

 

 

2,207

 

 

 

2,229

 

 

6,822

 

 

 

6,458

 

GROSS PROFIT

 

 

 

 

2,964

 

 

 

2,586

 

 

8,222

 

 

 

7,667

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

1,032

 

 

 

2,058

 

 

11,778

 

 

 

6,339

 

Sales and marketing

 

 

 

 

836

 

 

 

812

 

 

2,674

 

 

 

1,814

 

General and administrative

 

 

 

 

4,643

 

 

 

3,521

 

 

13,149

 

 

 

10,464

 

Amortization of intangible assets

 

7

 

 

1,033

 

 

 

502

 

 

3,097

 

 

 

1,511

 

 

 

 

 

 

7,544

 

 

 

6,893

 

 

30,698

 

 

 

20,128

 

Loss before other income (expenses) and income taxes

 

 

 

 

(4,580

)

 

 

(4,307

)

 

(22,476

)

 

 

(12,461

)

OTHER INCOME (EXPENSES)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion

 

8

 

 

 

 

 

(21

)

 

(3

)

 

 

(65

)

Grant income

 

14

 

 

22

 

 

 

36

 

 

306

 

 

 

36

 

Subsidy income

 

14

 

 

 

 

 

 

 

 

 

 

20

 

Interest and other income

 

 

 

 

39

 

 

 

160

 

 

73

 

 

 

170

 

Unrealized foreign exchange gain (loss)

 

 

 

 

(76

)

 

 

514

 

 

244

 

 

 

821

 

 

 

 

 

 

(15

)

 

 

689

 

 

620

 

 

 

982

 

Loss before income taxes

 

 

 

 

(4,595

)

 

 

(3,618

)

 

(21,856

)

 

 

(11,479

)

Income taxes

 

 

 

 

(104

)

 

 

(208

)

 

425

 

 

 

(586

)

NET LOSS FOR THE PERIOD

 

 

 

 

(4,699

)

 

 

(3,826

)

 

(21,431

)

 

 

(12,065

)

OTHER COMPREHENSIVE INCOME (LOSS)

 

Items that will be reclassified subsequently to loss

 

 

 

 

 

 

 

 

Exchange difference on translating foreign operations

 

 

3,748

 

 

 

(64

)

 

3,890

 

 

 

(798

)

COMPREHENSIVE LOSS FOR THE PERIOD

 

 

(951

)

 

 

(3,890

)

 

(17,541

)

 

 

(12,863

)

LOSS PER SHARE – BASIC AND DILUTED

 

 

(0.19

)

 

 

(0.20

)

 

(0.86

)

 

 

(0.62

)

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING

 

 

 

 

24,944,679

 

 

 

19,429,459

 

 

24,852,887

 

 

 

19,332,597

 

 

 

 

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

3


IMMUNOPRECISE ANTIBODIES LTD.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited - Expressed in Canadian dollars)

 

 

(in thousands, except share data)

 

Number of

Shares

 

 

Share Capital

$

 

 

Convertible

Debentures

– Equity

Component

$

 

 

Contributed

Surplus

$

 

 

Accumulated

Other

Comprehensive

(Loss) Income

$

 

 

Accumulated

Deficit

$

 

 

Total

$

 

Balance, April 30, 2021

 

 

19,169,216

 

 

 

80,102

 

 

 

127

 

 

 

7,201

 

 

 

(687

)

 

 

(29,819

)

 

 

56,924

 

Shares issued pursuant to deferred acquisition payment to IPA Europe

 

 

41,488

 

 

 

503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

503

 

Shares issued pursuant to option exercise

 

 

158,000

 

 

 

788

 

 

 

 

 

 

(326

)

 

 

 

 

 

 

 

 

462

 

Shares issued pursuant to warrant exercise

 

 

17,194

 

 

 

68

 

 

 

 

 

 

(7

)

 

 

 

 

 

 

 

 

61

 

Shares issued pursuant to conversion of convertible debentures

 

 

75,292

 

 

 

329

 

 

 

(25

)

 

 

 

 

 

 

 

 

 

 

 

304

 

Share-based payments

 

 

 

 

 

 

 

 

 

 

 

2,297

 

 

 

 

 

 

 

 

 

2,297

 

Comprehensive income (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(798

)

 

 

(12,065

)

 

 

(12,863

)

Balance, January 31, 2022

 

 

19,461,190

 

 

 

81,790

 

 

 

102

 

 

 

9,165

 

 

 

(1,485

)

 

 

(41,884

)

 

 

47,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2022

 

 

24,476,846

 

 

 

114,559

 

 

 

103

 

 

 

9,630

 

 

 

(2,479

)

 

 

(46,528

)

 

 

75,285

 

Shares issued pursuant to option exercise

 

 

178,725

 

 

 

1,247

 

 

 

 

 

 

(532

)

 

 

 

 

 

 

 

 

715

 

Shares issued pursuant to conversion of convertible debentures

 

 

309,877

 

 

 

1,418

 

 

 

(103

)

 

 

 

 

 

 

 

 

 

 

 

1,315

 

Share-based payments

 

 

 

 

 

 

 

 

 

 

 

1,307

 

 

 

 

 

 

 

 

 

1,307

 

Comprehensive income (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,890

 

 

 

(21,431

)

 

 

(17,541

)

Balance, January 31, 2023

 

 

24,965,448

 

 

 

117,224

 

 

 

 

 

 

10,405

 

 

 

1,411

 

 

 

(67,959

)

 

 

61,081

 

 

 

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

4


IMMUNOPRECISE ANTIBODIES LTD.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

(in thousands)

 

Note

 

2023

$

 

 

2022

$

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

Net loss for the period

 

 

 

 

(21,431

)

 

 

(12,065

)

Items not affecting cash:

 

 

 

 

 

 

 

 

 

 

Amortization and depreciation

 

6, 7, 15

 

 

4,702

 

 

 

2,843

 

Asset impairment

 

 

 

 

 

 

 

167

 

Deferred income taxes

 

 

 

 

(676

)

 

 

586

 

Accretion

 

8

 

 

3

 

 

 

65

 

Foreign exchange

 

 

 

 

(152

)

 

 

(837

)

Gain on investment

 

 

 

 

(27

)

 

 

 

Share-based payments

 

10, 11

 

 

1,307

 

 

 

2,297

 

 

 

 

 

 

(16,274

)

 

 

(6,944

)

Changes in non-cash working capital related to operations:

 

 

 

 

 

 

 

 

 

 

Amounts receivable

 

 

 

 

350

 

 

 

322

 

Inventory

 

 

 

 

(62

)

 

 

(300

)

Unbilled revenue

 

 

 

 

1

 

 

 

(125

)

Prepaid expenses

 

 

 

 

(316

)

 

 

(860

)

Accounts payable and accrued liabilities

 

12

 

 

(715

)

 

 

283

 

Sales and income taxes payable and receivable

 

 

 

 

(343

)

 

 

(425

)

Deferred revenue

 

 

 

 

(240

)

 

 

(85

)

Net cash used in operating activities

 

 

 

 

(17,599

)

 

 

(8,134

)

Investing activities:

 

 

 

 

 

 

 

 

 

 

Purchase of equipment

 

6

 

 

(1,033

)

 

 

(924

)

Security deposit on leases

 

 

 

 

40

 

 

 

 

Purchase of customer list

 

 

 

 

 

 

 

(191

)

Deferred acquisition payments

 

 

 

 

(610

)

 

 

 

Sale of QVQ Holdings BV shares

 

 

 

 

80

 

 

 

 

Net cash used in investing activities

 

 

 

 

(1,523

)

 

 

(1,115

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

Proceeds from share issuance, net of transaction costs

 

10

 

 

715

 

 

 

523

 

Repayment of leases

 

9

 

 

(955

)

 

 

(702

)

Net cash used in financing activities

 

 

 

 

(240

)

 

 

(179

)

Decrease in cash during the period

 

 

 

 

(19,362

)

 

 

(9,428

)

Foreign exchange

 

 

 

 

724

 

 

 

657

 

Cash – beginning of the period

 

 

 

 

30,047

 

 

 

41,838

 

Cash – end of the period

 

 

 

 

11,409

 

 

 

33,067

 

Cash is comprised of:

 

 

 

 

 

 

 

 

 

 

Cash

 

 

 

 

11,324

 

 

 

32,986

 

Restricted cash

 

 

 

 

85

 

 

 

81

 

 

 

 

 

 

11,409

 

 

 

33,067

 

Cash paid for interest

 

 

 

 

263

 

 

 

38

 

Cash paid for income tax

 

 

 

 

591

 

 

 

671

 

 

Supplemental cash flow information (Note 16)

 

 

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

5


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

1.

NATURE OF OPERATIONS

 

ImmunoPrecise Antibodies Ltd. (the "Company" or “IPA”) was incorporated under the laws of Alberta on November 22, 1983. The Company is listed on the NASDAQ Global Market (“Nasdaq”) under the trading ticker symbol “IPA.” The Company is a supplier of custom antibody discovery services. The address of the Company's corporate office is 3204 – 4464 Markham Street, Victoria, BC, Canada V8Z 7X8.

 

Going concern basis

 

The condensed interim consolidated financial statements have been prepared on the basis of accounting principles applicable to a going concern. The Company has incurred operating losses since its inception, including $21.4 million for the nine months ended January 31, 2023, and has accumulated a deficit of $68.0 million as of January 31, 2023. The Company had $11.4 million cash on hand as of January 31, 2023. The Company expects its cash on hand as of January 31, 2023 will be sufficient to fund the Company’s operations for at least one year from the date these condensed financial statements are available to be issued. The Company’s forecasts are subject to changes in the Company’s internally funded initiatives, including in silico antibody services and pre-clinical assets, and if required, the Company has discretion to reduce or delay its investment in research and development. The Company will need to raise additional funds to finance its strategic goals and there can be no assurances that sufficient funding, including adequate financing, will be available. The ability of the Company to arrange additional financing in the future depends in part on the prevailing capital market conditions and profitability of its operations.

2.

BASIS OF PRESENTATION

 

(a)

Statement of compliance

These condensed interim consolidated financial statements have been prepared in conformity with International Accounting Standard (“IAS”) 34, Interim Financial Reporting, using the same accounting policies as detailed in the Company’s audited annual financial statements for the year ended April 30, 2022. They do not include all the information required for complete annual financial statements in accordance with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”) and therefore should be read together with the audited annual financial statements for the year ended April 30, 2022.

These condensed interim consolidated financial statements were approved by the Board of Directors. 

 

(b)

Basis of measurement

These condensed interim consolidated financial statements have been prepared on the historical cost basis. In addition, these condensed interim consolidated financial statements have been prepared using the accrual basis of accounting, except for cashflow information.

6


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

(c)

Basis of consolidation

These condensed interim consolidated financial statements include the financial statements of the Company and the following subsidiaries which are wholly owned and subject to control by the Company:

 

Name of Subsidiary

 

% Equity

Interest -

October 31,

2022

 

 

% Equity

Interest -

April 30,

2022

 

 

Country of

Incorporation

 

Functional Currency

ImmunoPrecise Antibodies (Canada) Ltd.

 

100%

 

 

100%

 

 

Canada

 

Canadian dollar

ImmunoPrecise Antibodies (USA) Ltd. ("IPA USA")

 

100%

 

 

100%

 

 

USA

 

US dollar

ImmunoPrecise Antibodies (N.D.) Ltd.

 

100%

 

 

100%

 

 

USA

 

US dollar

ImmunoPrecise Antibodies (MA) LLC

 

100%

 

 

100%

 

 

USA

 

US dollar

Talem Therapeutics LLC ("Talem")

 

100%

 

 

100%

 

 

USA

 

US dollar

ImmunoPrecise Netherlands B.V.

 

100%

 

 

100%

 

 

Netherlands

 

Euro

ImmunoPrecise Antibodies (Europe) B.V. ("IPA Europe")

 

100%

 

 

100%

 

 

Netherlands

 

Euro

BioStrand B.V.

 

100%

 

 

100%

 

 

Belgium

 

Euro

Idea Family B.V.

 

100%

 

 

100%

 

 

Belgium

 

Euro

BioKey B.V.

 

100%

 

 

100%

 

 

Belgium

 

Euro

BioClue B.V.

 

100%

 

 

100%

 

 

Belgium

 

Euro

ImmunoPrecise Antibodies (Quebec), Ltd.

 

100%

 

 

100%

 

 

Canada

 

Canadian dollar

9438-9244 Quebec, Inc.

 

100%

 

 

100%

 

 

Canada

 

Canadian dollar

 

Control is achieved when the Company is exposed, or has rights, to variable returns from its involvement with an entity and has the ability to affect those returns through its power over the investee. Subsidiaries are fully consolidated from the date on which control is obtained and continue to be consolidated until the date that such control ceases. Intercompany balances, transactions and unrealized intercompany gains and losses are eliminated upon consolidation.

 

(d)

Functional and presentation currency

The functional currency of a company is the currency of the primary economic environment in which the company operates. The presentation currency for a company is the currency in which the company chooses to present its financial statements. The presentation currency of the Company is the Canadian dollar.

Foreign currency translation

Entities whose functional currencies differ from the presentation currency are translated into Canadian dollars as follows: assets and liabilities – at the closing rate as at the reporting date, and income and expenses – at the average rate of the period. All resulting changes are recognized in other comprehensive income as cumulative translation differences.

 

Foreign currency transactions

Transactions in foreign currencies are translated into the functional currency at exchange rates at the date of the transactions. Foreign currency monetary assets and liabilities are translated at the functional currency exchange rate at the reporting date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using exchange rates as at the dates of the initial transactions. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value is determined. All gains and losses on translation of these foreign currency transactions are included in profit or loss.

 

7


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

When the Company disposes of its entire interest in a foreign operation, or loses control, joint control, or significant influence over a foreign operation, the foreign currency gains or losses accumulated in other comprehensive income related to the foreign operation are recognized in profit or loss. If an entity disposes of part of an interest in a foreign operation which remains a subsidiary, a proportionate amount of foreign currency gains or losses accumulated in other comprehensive income related to the subsidiary are reallocated between controlling and non-controlling interests.

3.

ADOPTION OF NEW ACCOUNTING STANDARDS

Standards adopted

Onerous Contracts – Cost of Fulfilling a Contract (Amendments to IAS 37)

The amendments to IAS 37 specify which costs an entity includes in determining the cost of fulfilling a contract for the purpose of assessing whether the contract is onerous. Costs that relate directly to a contract can either be incremental costs of fulfilling contracts (an example would be direct labour, materials) or an allocation of other costs that relate directly to fulfilling contracts (an example would be the allocation of the depreciation charge for an item of property, plant and equipment used in fulfilling the contract).

The Company adopted this standard effective May 1, 2022. The adoption of the amendment to IAS 37 did not have an impact on the Company’s consolidated financial statements for the three and nine months ended January 31, 2023.

Standards not yet adopted

Classification of Liabilities as Current or Non-Current (Amendments to IAS 1)

The amendments to IAS 1 provide a more general approach to the classification of liabilities based on the contractual arrangements in place at the reporting date.

These amendments are effective for reporting periods beginning on or after January 1, 2024.

4.

CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS

The preparation of the condensed interim consolidated financial statements in conformity with IFRS required estimates and judgments that affect the amounts reported in the financial statements. Actual results could differ from these estimates and judgments. Estimates are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the year in which the estimate is revised. Estimates and judgments applied in the preparation of the condensed interim consolidated financial statements are the same as those presented in the Company’s audited annual financial statements for the year ended April 30, 2022, except as noted below.

Reclassification

For the period ended October 31, 2022, the Company changed the presentation of its expense analysis from the nature of expense method to the function of expense method. In accordance with IAS 1, the Company reclassified comparative amounts beginning with the period started May 1, 2021. The reclassification is intended to provide more relevant information about the activities of separate functions at the Company, along with increased comparability to industry peers.

 

8


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

5.

ACQUISITION OF BIOSTRAND

 

On April 13, 2022, the Company acquired all the issued and outstanding shares of BioStrand B.V., BioKey B.V., BioClue B.V. and Idea Family B.V. (collectively “BioStrand”) on terms as follows:

 

€2.7 million (CAD $3.7 million) was paid in cash on closing;

4,077,774 common shares of the Company were issued on closing;

Deferred cash payment of €0.5 million (CAD $0.7 million) to be paid 90 days subsequent to closing; and

Deferred cash payment of €0.5 million (CAD $0.6 million) to be paid over the next 3 years.

 

BioStrand focuses on technology in the field of bioinformatics and biotechnology related to the identification of characteristic biological sequences in proteins, RNA and DNA, and their different information layers, the development of a knowledgebase containing these characteristic biological sequences and information layers, and the use of this database to process biological sequences and compare processed biological sequences. The acquisition provides the Company with advanced omics capabilities to enhance its antibody discovery processes and offer multi-omics data analysis to its clients.

 

The transaction was accounted for as a business combination, as the operations of BioStrand meet the definition of a business. As the transaction was accounted for as a business combination, legal and consulting costs of $0.7 million and $0.1 million, respectively, were expensed during the year ended April 30, 2022. The goodwill resulting from the allocation of the purchase price to the total fair value of net assets will represent the sales growth potential and assembled workforce of BioStrand.

 

During the three months ended July 31, 2022, the Company recorded the right-of-use assets and lease liabilities in connection with building and vehicle leases at BioStrand. During the three months ended October 31, 2022, the Company adjusted goodwill upon the finalization of the deferred cash payment paid 90 days subsequent to closing. Both adjustments occurred during the measurement period and were applied retrospectively. The Company has allocated the purchase price as follows:

 

(in thousands)

 

$

 

Cash

 

 

4,985

 

Common shares of the Company

 

 

29,126

 

Fair value of consideration

 

 

34,111

 

 

 

 

 

 

Cash

 

 

36

 

Amounts receivable

 

 

80

 

Unbilled revenue

 

 

8

 

Equipment

 

 

247

 

Intangible assets (not deductible for tax purposes)

 

 

28,459

 

Proprietary processes (not deductible for tax purposes)

 

 

391

 

Goodwill (not deductible for tax purposes)

 

 

12,658

 

Accounts payable and accrued liabilities assumed

 

 

(342

)

Deferred revenue

 

 

9

 

Leases

 

 

(223

)

Deferred income tax liability

 

 

(7,212

)

 

 

 

34,111

 

 

The intangible assets are primarily comprised of acquired technology assets that are expected to have a useful life of 15 years.

 

The fair value of the 4,077,774 common shares issued ($29.1 million) was determined based on the Canadian dollar equivalent of the consideration required of €21.3 million pursuant to the share purchase agreement using the stock price on the date of the acquisition. The common shares are subject to an escrow agreement, and will be released to

9


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

the vendors on the following schedule: 15% one year after closing, 20% two years after closing, and 65% three years after closing.

 

The operating results for BioStrand have been recognized in the consolidated statement of comprehensive loss beginning on April 13, 2022, the effective date of control. During the year ended April 30, 2022, the Company recorded a net loss of $0.2 million related to BioStrand.

The deferred cash payments of €1.0 million was fair valued on the date of acquisition using a discounted cash flow model. The changes in the value of the subsequent payments during the nine months ended January 31, 2023 and year ended April 30, 2022 are as follows:

 

(in thousands)

 

$

 

Balance, April 30, 2021

 

 

 

Amount at date of acquisition

 

 

1,317

 

Foreign exchange

 

 

(12

)

Balance, April 30, 2022

 

 

1,305

 

Foreign exchange

 

 

47

 

Working capital adjustment

 

 

(68

)

Deferred acquisition payment

 

 

(610

)

Balance, January 31, 2023

 

 

674

 

Less: Current portion

 

 

(140

)

Non-current portion

 

 

534

 

 

The share purchase agreement related to the acquisition of BioStrand includes contingent earnout payments (see Note 13).

 

 

10


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

6.

PROPERTY AND EQUIPMENT

The table below includes both property and equipment and right-of-use assets.

(in thousands)

 

Computer

Hardware

$

 

 

Furniture &

Equipment

$

 

 

Computer

Software

$

 

 

Building

$

 

 

Automobile

$

 

 

Leasehold

Improvements

$

 

 

Lab

Equipment

$

 

 

WIP -

Leasehold

Improvements

$

 

 

 

Total

$

 

Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2021

 

 

96

 

 

 

36

 

 

 

49

 

 

 

2,730

 

 

 

94

 

 

 

353

 

 

 

5,048

 

 

 

 

 

 

8,406

 

Additions

 

 

39

 

 

 

3

 

 

 

 

 

 

311

 

 

 

1

 

 

 

 

 

 

991

 

 

 

138

 

 

 

1,483

 

Acquisition of BioStrand

 

 

24

 

 

 

 

 

 

 

 

 

69

 

 

 

152

 

 

 

 

 

 

 

 

 

 

 

 

245

 

Disposals

 

 

(21

)

 

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26

)

Lease modification

 

 

 

 

 

 

 

 

 

 

 

(22

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(22

)

Subsidy reimbursement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(106

)

 

 

 

 

 

(106

)

Asset impairment

 

 

 

 

 

 

 

 

 

 

 

(363

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(363

)

Foreign exchange

 

 

(2

)

 

 

1

 

 

 

(2

)

 

 

(139

)

 

 

(8

)

 

 

 

 

 

(261

)

 

 

 

 

 

(411

)

Balance, April 30, 2022

 

 

136

 

 

 

35

 

 

 

47

 

 

 

2,586

 

 

 

239

 

 

 

353

 

 

 

5,672

 

 

 

138

 

 

 

9,206

 

Additions

 

 

125

 

 

 

 

 

 

 

 

 

7,412

 

 

 

 

 

 

82

 

 

 

749

 

 

 

 

 

 

 

8,368

 

Completion of work-in-process

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

166

 

 

 

 

 

 

(138

)

 

 

28

 

Disposals

 

 

(3

)

 

 

 

 

 

 

 

 

(616

)

 

 

(93

)

 

 

 

 

 

(13

)

 

 

 

 

 

(725

)

Foreign exchange

 

 

12

 

 

 

 

 

 

2

 

 

 

145

 

 

 

17

 

 

 

4

 

 

 

327

 

 

 

 

 

 

507

 

Balance, January 31, 2023

 

 

270

 

 

 

35

 

 

 

49

 

 

 

9,527

 

 

 

163

 

 

 

605

 

 

 

6,735

 

 

 

 

 

 

17,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2021

 

 

61

 

 

 

28

 

 

 

42

 

 

 

1,334

 

 

 

27

 

 

 

296

 

 

 

2,594

 

 

 

 

 

 

4,382

 

Depreciation

 

 

31

 

 

 

6

 

 

 

7

 

 

 

698

 

 

 

23

 

 

 

51

 

 

 

940

 

 

 

 

 

 

1,756

 

Disposals

 

 

(21

)

 

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26

)

Asset impairment

 

 

 

 

 

 

 

 

 

 

 

(196

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(196

)

Foreign exchange

 

 

(1

)

 

 

 

 

 

(2

)

 

 

(100

)

 

 

(4

)

 

 

1

 

 

 

(163

)

 

 

 

 

 

(269

)

Balance, April 30, 2022

 

 

70

 

 

 

29

 

 

 

47

 

 

 

1,736

 

 

 

46

 

 

 

348

 

 

 

3,371

 

 

 

 

 

 

5,647

 

Depreciation

 

 

58

 

 

 

2

 

 

 

 

 

 

732

 

 

 

44

 

 

 

27

 

 

 

743

 

 

 

 

 

 

1,606

 

Disposals

 

 

(3

)

 

 

 

 

 

 

 

 

(600

)

 

 

(55

)

 

 

 

 

 

 

 

 

 

 

 

(658

)

Foreign exchange

 

 

4

 

 

 

 

 

 

2

 

 

 

127

 

 

 

7

 

 

 

 

 

 

184

 

 

 

 

 

 

324

 

Balance, January 31, 2023

 

 

129

 

 

 

31

 

 

 

49

 

 

 

1,995

 

 

 

42

 

 

 

375

 

 

 

4,298

 

 

 

 

 

 

6,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Book Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 30, 2022

 

 

66

 

 

 

6

 

 

 

 

 

 

850

 

 

 

193

 

 

 

5

 

 

 

2,301

 

 

 

138

 

 

 

3,559

 

January 31, 2023

 

 

141

 

 

 

4

 

 

 

 

 

 

7,532

 

 

 

121

 

 

 

230

 

 

 

2,437

 

 

 

 

 

 

10,465

 

 

 

11


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

 

7.

INTANGIBLE ASSETS

Changes in the value of the intangible assets during the nine months ended January 31, 2023 and the year ended April 30, 2022 are as follows:

 

(in thousands)

 

Internally

Generated

Development

Costs

$

 

 

Intellectual

Property

$

 

 

Proprietary

Processes

$

 

 

Certifications

$

 

 

Customer List

$

 

 

 

Total

$

 

Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2021

 

 

33

 

 

 

4,089

 

 

 

7,635

 

 

 

138

 

 

 

 

 

 

11,895

 

Costs expensed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

191

 

 

 

191

 

Acquisition of BioStrand

 

 

 

 

 

28,459

 

 

 

391

 

 

 

 

 

 

 

 

 

28,850

 

Foreign exchange

 

 

 

 

 

(634

)

 

 

(667

)

 

 

(12

)

 

 

(11

)

 

 

(1,324

)

Balance, April 30, 2022

 

 

33

 

 

 

31,914

 

 

 

7,359

 

 

 

126

 

 

 

180

 

 

 

39,612

 

Additions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange

 

 

 

 

 

2,391

 

 

 

551

 

 

 

9

 

 

 

14

 

 

 

2,965

 

Balance, January 31, 2023

 

 

33

 

 

 

34,305

 

 

 

7,910

 

 

 

135

 

 

 

194

 

 

 

42,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2021

 

 

1

 

 

 

1,445

 

 

 

4,391

 

 

 

 

 

 

 

 

 

5,837

 

Amortization

 

 

7

 

 

 

398

 

 

 

1,577

 

 

 

 

 

 

31

 

 

 

2,013

 

Foreign exchange

 

 

 

 

 

(150

)

 

 

(477

)

 

 

 

 

 

(1

)

 

 

(628

)

Balance, April 30, 2022

 

 

8

 

 

 

1,693

 

 

 

5,491

 

 

 

 

 

 

30

 

 

 

7,222

 

Amortization

 

 

5

 

 

 

1,842

 

 

 

1,061

 

 

 

121

 

 

 

68

 

 

 

3,097

 

Foreign exchange

 

 

 

 

 

268

 

 

 

488

 

 

 

4

 

 

 

7

 

 

 

767

 

Balance, January 31, 2023

 

 

13

 

 

 

3,803

 

 

 

7,040

 

 

 

125

 

 

 

105

 

 

 

11,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Book Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 30, 2022

 

 

25

 

 

 

30,221

 

 

 

1,868

 

 

 

126

 

 

 

150

 

 

 

32,390

 

January 31, 2023

 

 

20

 

 

 

30,502

 

 

 

870

 

 

 

10

 

 

 

89

 

 

 

31,491

 

 

   

 

 

12


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

8.

CONVERTIBLE DEBENTURES

On May 15, 2020, the Company closed a non-brokered private placement financing by issuing 10% convertible debentures (“New Debentures”) for total proceeds of $2.59 million. On May 27, 2020, the Company issued an additional $0.04 million of the 10% New Debentures. In total, the Company issued $2.6 million of the New Debentures.  The New Debentures are unsecured, bear interest at a rate of 10% per year and payable at maturity.  The maturity date is May 15, 2022 for $2.59 million of the New Debentures and May 22, 2022 for $0.04 million of the New Debentures. The principal amount of the New Debentures may be convertible, at the option of the holder, into units of the Company at a conversion price of $4.25 per share.  The Company may force convert the principal amount of the New Debentures at $4.25 per share if the average closing price is equal to or greater than $7.50 for 20 trading days.

The fair value of the New Debentures at the time of issue was calculated as the discounted cash flows assuming a 15% effective interest rate. The fair value of the equity component was determined at the time of issue as the difference between the face value and the fair value of the New Debentures. On initial recognition, the Company bifurcated $2.4 million to the carrying value of the New Debentures and $0.2 million to the equity component.  

Under the financing, the Company paid finder’s cash commissions totaling $0.08 million and incurred legal and filing fees of $0.03 million.  The transaction costs were allocated pro-rata based on the carrying values of the New Debentures and the equity component, with $0.1 million allocated to the New Debentures and $0.01 million allocated to the equity component.

The changes in the value of the New Debentures during the nine months ended January 31, 2023 and the year ended April 30, 2022 are as follows:

 

(in thousands)

 

Liability

Component

$

 

 

Equity

Component

$

 

Balance, April 30, 2021

 

 

1,531

 

 

 

127

 

Accretion expense

 

 

85

 

 

 

 

Conversion to shares

 

 

(304

)

 

 

(24

)

Balance, April 30, 2022

 

 

1,312

 

 

 

103

 

Accretion expense

 

 

3

 

 

 

 

Conversion to shares

 

 

(1,315

)

 

 

(103

)

Balance, January 31, 2023

 

 

 

 

 

 

 

13


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

9.

LEASES

 

The Company has leases for lab and office space, automobiles and one item of lab equipment. Each lease is reflected in the consolidated statement of financial position as a right-of-use asset and a lease liability. The Company classifies right-of-use assets in a consistent manner to its property and equipment. The following is a schedule of the Company’s future minimum lease payments related to the equipment and automobiles under finance lease and the office lease obligation:

(in thousands)

 

$

 

2023

 

 

1,071

 

2024

 

 

1,513

 

2025

 

 

1,009

 

2026

 

 

969

 

2027

 

 

966

 

More than 5 years

 

 

4,717

 

Total minimum lease payments

 

 

10,245

 

Less: imputed interest

 

 

(2,770

)

Total present value of minimum lease payments

 

 

7,475

 

Less: Current portion

 

 

(1,291

)

Non-current portion

 

 

6,184

 

Total cash outflow for leases during the nine months ended January 31, 2023 was $1.0 million (2022 - $0.7 million).

The nature of the Company’s leases by type of right-of-use asset as at January 31, 2023 is as follows:

Right-of-use asset type

 

No. of right-of-use assets leased

 

 

Range of remaining term

 

Average remaining lease term

 

No. of leases with extension options

 

 

No. of leases with options to purchase

 

 

No. of leases with variable payments linked to an index

 

 

No. of leases with termination options

 

Lab and office facilities

 

 

5

 

 

0 - 9 years

 

2.5 years

 

 

5

 

 

 

 

 

 

3

 

 

 

2

 

Automobiles

 

 

6

 

 

1.5 - 4 years

 

2 years

 

 

 

 

 

 

 

 

6

 

 

 

6

 

Lab equipment

 

 

1

 

 

<0.5 years

 

<0.5 years

 

 

 

 

 

1

 

 

 

 

 

 

 

14


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

 

Right-of-use assets

The Company reviews long-lived assets with finite useful lives for impairment whenever circumstances indicate that the carrying amount of the asset may not be recoverable. During the year ended April 30, 2022, a significant change in the planned use of a right-of-use asset related to leased office space indicated possible impairment of the asset. Due to the nature of the leased space, the Company determined the recoverable amount to be nominal, and recorded an impairment charge of $0.2 million, the full carrying value of the asset.

During the three months ended October 31, 2022, the Company recorded a right-of-use asset of $6.2 million upon commencement of a new lease at the Utrecht, the Netherlands location. The lease includes an initial term of five years, and a renewal option for an additional five years. The Company has determined that it is reasonably certain to exercise the renewal option.

The changes in the value of right-of-use assets during the nine months ended January 31, 2023 and the year ended April 30, 2022 are as follows:

(in thousands)

 

Building

$

 

 

Automobile

$

 

 

Lab

Equipment

$

 

 

 

Total

$

 

Cost:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2021

 

 

2,730

 

 

 

94

 

 

 

623

 

 

 

3,447

 

Additions

 

 

311

 

 

 

1

 

 

 

 

 

 

312

 

Acquisition of BioStrand

 

 

69

 

 

 

152

 

 

 

 

 

 

221

 

Lease modification

 

 

(22

)

 

 

 

 

 

 

 

 

(22

)

Loss on impairment

 

 

(369

)

 

 

 

 

 

 

 

 

(369

)

Foreign exchange

 

 

(133

)

 

 

(8

)

 

 

28

 

 

 

(113

)

Balance, April 30, 2022

 

 

2,586

 

 

 

239

 

 

 

651

 

 

 

3,476

 

Additions

 

 

7,412

 

 

 

 

 

 

 

 

 

7,412

 

Disposals

 

 

(616

)

 

 

(93

)

 

 

 

 

 

(709

)

Foreign exchange

 

 

145

 

 

 

17

 

 

 

32

 

 

 

194

 

Balance, January 31, 2023

 

 

9,527

 

 

 

163

 

 

 

683

 

 

 

10,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2021

 

 

1,334

 

 

 

27

 

 

 

220

 

 

 

1,581

 

Depreciation

 

 

698

 

 

 

23

 

 

 

224

 

 

 

945

 

Loss on impairment

 

 

(196

)

 

 

 

 

 

 

 

 

(196

)

Foreign exchange

 

 

(100

)

 

 

(4

)

 

 

16

 

 

 

(88

)

Balance, April 30, 2022

 

 

1,736

 

 

 

46

 

 

 

460

 

 

 

2,242

 

Depreciation

 

 

732

 

 

 

44

 

 

 

178

 

 

 

954

 

Disposals

 

 

(600

)

 

 

(55

)

 

 

 

 

 

(655

)

Foreign exchange

 

 

127

 

 

 

7

 

 

 

25

 

 

 

159

 

Balance, January 31, 2023

 

 

1,995

 

 

 

42

 

 

 

663

 

 

 

2,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Book Value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 30, 2022

 

 

850

 

 

 

193

 

 

 

191

 

 

 

1,234

 

January 31, 2023

 

 

7,532

 

 

 

121

 

 

 

20

 

 

 

7,673

 

15


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

 

Lease payments not recognized as a liability

The Company has elected not to recognize a lease liability for leases with an expected term of 12 months or less. Additionally, certain variable lease payments are not permitted to be recognized as lease liabilities and are recognized in profit and loss as incurred. The expense relating to payments not included in the measurement of the lease liability during the nine months ended January 31, 2023 and 2022 are as follows:

(in thousands)

 

2023

$

 

 

2022

$

 

Leases of low value assets

 

 

30

 

 

 

18

 

Variable lease payments

 

 

169

 

 

 

96

 

 

 

 

199

 

 

 

114

 

 

 

16


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

10.

SHARE CAPITAL

 

a)

Authorized:

Unlimited common shares without par value.

b)Share capital transactions:

2022 Transactions

On May 3, 2021, the Company issued 41,488 common shares pursuant to the final deferred payment for the acquisition of IPA Europe. The common shares were valued at $0.5 million.

On April 13, 2022, the Company issued 4,077,774 common shares pursuant to the acquisition of BioStrand (Note 5). The common shares were valued at $29.1 million.

During the year ended April 30, 2022, the Company issued 188,000 common shares pursuant to the exercise of stock options for total gross proceeds of $0.6 million. A value of $0.4 million was transferred from contributed surplus to share capital as a result. The weighted average share price at the dates the stock options were exercised was $7.95.

During the year ended April 30, 2022, the Company issued 925,076 common shares pursuant to the exercise of warrants and finder’s warrants for total gross proceeds of $3.2 million. A value of $0.3 million was transferred from contributed surplus to share capital as a result.

During the year ended April 30, 2022, the Company issued 75,292 common shares with a value of $0.3 million pursuant to the conversion of $0.3 million principal balance of convertible debentures.

2023 Transactions

During the nine months ended January 31, 2023, the Company issued 178,725 common shares pursuant to the exercise of stock options for total gross proceeds of $0.7 million. A value of $0.5 million was transferred from contributed surplus to share capital as a result. The weighted average share price at the dates the stock options were exercised was US $4.54.

During the nine months ended January 31, 2023, the Company issued 309,877 common shares with a value of $1.3 million pursuant to the conversion of $1.3 million principal balance of convertible debentures.

Subsequent Events

Subsequent to January 31, 2023, the Company issued 84,812 common shares pursuant to the cashless exercise of 140,000 stock options.

17


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

 

c)

Options

 

The following table summarizes stock option awards during the nine months ended January 31, 2023 and the year ended April 30, 2022, including the grant date fair value determined using the Black-Scholes option pricing model:

 

 

 

 

 

 

 

 

 

 

 

 

 

Black-Scholes Option Pricing Model Inputs

 

 

Grant date

 

Stock options granted

 

 

Exercisable price/option

$

 

 

Awarded to

 

Share price on grant date

$

 

 

Dividend yield

 

 

Expected volatility

 

 

Risk-free rate

 

 

Expected life

 

Fair value

May 9, 2021(3)

 

 

10,000

 

 

7.72(7)

 

 

Strategic board members

 

9.42

 

 

 

0

%

 

 

78

%

 

 

0.70

%

 

5.0 years

 

$0.06 million

June 13, 2021(4)

 

 

43,750

 

 

7.14(7)

 

 

Consultant

 

8.63

 

 

 

0

%

 

 

78

%

 

 

0.71

%

 

3.0 years

 

$0.2 million

August 7, 2021(2)

 

 

45,000

 

 

 

9.19

 

 

Employee

 

9.19

 

 

 

0

%

 

 

79

%

 

 

0.80

%

 

5.0 years

 

$0.3 million

January 2, 2022(1)

 

 

28,250

 

 

 

6.89

 

 

Directors

 

6.89

 

 

 

0

%

 

 

77

%

 

 

1.18

%

 

4.0 years

 

$0.1 million

January 7, 2022(2)

 

 

225,000

 

 

 

7.94

 

 

Officers and employees

 

7.94

 

 

 

0

%

 

 

77

%

 

 

1.42

%

 

5.0 years

 

$1.1 million

January 7, 2022(2)

 

 

113,000

 

 

 

7.94

 

 

Employees

 

7.94

 

 

 

0

%

 

 

77

%

 

 

1.42

%

 

4.7 years

 

$0.5 million

January 13, 2022(5)

 

 

15,000

 

 

 

8.30

 

 

Officer

 

 

8.30

 

 

 

0

%

 

 

77

%

 

 

1.43

%

 

1.0 years

 

$0.04 million

January 13, 2022(2)

 

 

24,000

 

 

 

8.30

 

 

Employees

 

 

8.30

 

 

 

0

%

 

 

77

%

 

 

1.43

%

 

4.7 years

 

$0.1 million

March 11, 2022(6)

 

 

25,000

 

 

 

6.35

 

 

Consultant

 

 

4.67

 

 

 

0

%

 

 

76

%

 

 

1.77

%

 

2.0 years

 

$0.03 million

May 15, 2022(2)

 

 

80,000

 

 

 

5.79

 

 

Employees

 

 

5.79

 

 

 

0

%

 

 

77

%

 

 

2.73

%

 

5.0 years

 

$0.3 million

 

(1)

Vesting conditions are as follows: one-quarter 3 months after grant date; one-quarter 6 months after grant date; one-quarter 9 months after grant date; and one-quarter 12 months after grant date.

 

(2)

Vesting conditions are as follows: one-third 6 months after grant date; one-third 12 months after grant date; and one-third 18 months after grant date.

 

(3)

Vesting conditions are as follows: one-third one year after grant date; one-third two years after grand date; and one-third three years after grant date.

 

(4)

The option vested immediately.

 

(5)

Vesting conditions are as follows: one-third 2 months after grant date; one-third 4 months after grant date; and one-third 6 months after grant date.

 

(6)

Vesting conditions are as follows: one-half 3 months after grant date; one-half 6 months after grant date.

 

(7)

Priced in US dollars

18


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

Expected volatility of options granted is based on the historical volatility of the company from January 1, 2019 to the option grant date.

During the three and nine months ended January 31, 2023, the Company has recorded $0.2 million and $1.3 million (2022 - $0.5 million and $2.3 million) of share-based payments expense.

The changes in the stock options for the nine months ended January 31, 2023 and the year ended April 30, 2022 are as follows:

 

 

 

Number of

options

#

 

 

Weighted

average

exercise price

$

 

 

Weighted

average life

remaining

(years)

 

Balance, April 30, 2021 (outstanding)

 

 

1,358,900

 

 

 

7.93

 

 

 

3.11

 

Granted

 

 

529,000

 

 

 

7.98

 

 

 

 

Exercised

 

 

(188,000

)

 

 

3.26

 

 

 

 

Expired

 

 

(60,250

)

 

 

10.75

 

 

 

 

Forfeited

 

 

(15,500

)

 

 

20.30

 

 

 

 

Balance, April 30, 2022 (outstanding)

 

 

1,624,150

 

 

 

8.29

 

 

 

2.88

 

Granted

 

 

80,000

 

 

 

5.79

 

 

 

 

Exercised

 

 

(178,725

)

 

 

4.00

 

 

 

 

Expired

 

 

(68,842

)

 

 

10.20

 

 

 

 

Forfeited

 

 

(24,335

)

 

 

9.45

 

 

 

 

Balance, January 31, 2023 (outstanding)

 

 

1,432,248

 

 

 

8.58

 

 

 

2.49

 

Unvested

 

 

(202,729

)

 

 

7.52

 

 

 

3.94

 

Exercisable, January 31, 2023

 

 

1,229,519

 

 

 

8.75

 

 

 

2.25

 

 

Details of the options outstanding as at January 31, 2023 are as follows:

 

Expiry Date

 

Exercise

price $

 

 

Remaining

life (year)

 

 

Options

outstanding

 

 

Unvested

 

 

Vested

 

February 7, 2023

 

 

2.35

 

 

 

0.02

 

 

 

140,000

 

 

 

-

 

 

 

140,000

 

April 3, 2023

 

 

5.05

 

 

 

0.17

 

 

 

11,000

 

 

 

-

 

 

 

11,000

 

September 24, 2023

 

 

4.75

 

 

 

0.65

 

 

 

19,000

 

 

 

-

 

 

 

19,000

 

November 7, 2023

 

 

4.10

 

 

 

0.77

 

 

 

20,000

 

 

 

-

 

 

 

20,000

 

December 31, 2023

 

 

5.00

 

 

 

0.92

 

 

 

180,000

 

 

 

-

 

 

 

180,000

 

January 11, 2024

 

 

5.00

 

 

 

0.95

 

 

 

60,000

 

 

 

-

 

 

 

60,000

 

September 1, 2025

 

 

8.50

 

 

 

2.59

 

 

 

250,000

 

 

 

-

 

 

 

250,000

 

January 6, 2026

 

 

20.30

 

 

 

2.93

 

 

 

210,000

 

 

 

-

 

 

 

210,000

 

May 9, 2026(1)

 

 

10.40

 

 

 

3.27

 

 

 

10,000

 

 

 

6,667

 

 

 

3,333

 

August 5, 2026

 

 

9.19

 

 

 

3.51

 

 

 

30,000

 

 

 

15,000

 

 

 

15,000

 

January 2, 2026

 

 

6.89

 

 

 

2.92

 

 

 

28,250

 

 

 

7,063

 

 

 

21,187

 

January 7, 2027

 

 

7.94

 

 

 

3.94

 

 

 

335,332

 

 

 

112,667

 

 

 

222,665

 

January 7, 2027

 

 

8.30

 

 

 

3.95

 

 

 

33,666

 

 

 

7,999

 

 

 

25,667

 

February 22, 2024

 

 

6.35

 

 

 

1.06

 

 

 

25,000

 

 

 

-

 

 

 

25,000

 

May 15, 2027

 

 

5.79

 

 

 

4.29

 

 

 

80,000

 

 

 

53,333

 

 

 

26,667

 

 

 

 

8.58

 

 

 

2.49

 

 

 

1,432,248

 

 

 

202,729

 

 

 

1,229,519

 

 

(1)

US $7.72

 

19


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

 

d)

Warrants

The changes in the warrants for the nine months ended January 31, 2023 and the year ended April 30, 2022 are as follows:

 

 

 

Number of

warrants

#

 

 

Weighted

average

exercise price

$

 

 

Weighted

average life

remaining

(years)

 

Balance, April 30, 2021

 

 

878,300

 

 

 

3.50

 

 

 

0.90

 

Exercised

 

 

(878,300

)

 

 

3.50

 

 

 

 

Balance, January 31, 2023 and April 30, 2022

 

 

 

 

 

 

 

 

 

 

 

e)

Finder’s Warrants

The changes in the finder’s warrants for the nine months ended January 31, 2023 and the year ended April 30, 2022 are as follows:

 

 

 

Number of

warrants

#

 

 

Weighted average

exercise price

$

 

 

Weighted average life

remaining (years)

 

Balance, April 30, 2021

 

 

176,888

 

 

 

16.12

 

 

 

3.75

 

Exercised

 

 

(46,777

)

 

 

3.50

 

 

 

 

Balance, April 30, 2022

 

 

130,111

 

 

 

21.59

 

 

 

3.77

 

Exercised

 

 

 

 

 

 

 

 

 

Balance, January 31, 2023

 

 

130,111

 

 

 

22.93

 

 

 

3.01

 

 

 

Details of the finder’s warrants outstanding as at January 31, 2023 are as follows:

 

Expiry Date

 

Exercise price

$

 

 

Remaining life

(year)

 

 

Warrants

outstanding

 

February 3, 2026(1)

 

 

22.93

 

 

 

3.01

 

 

 

130,111

 

 

(1)

US $16.81

 

 

11.

EMPLOYEE REMUNERATION

 

Expenses recognized for employee benefits for the three and nine months ended January 31, 2023 and 2022 are detailed below:

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

(in thousands)

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

Wages, salaries

 

 

2,719

 

 

 

2,250

 

 

7,741

 

 

 

6,052

 

Employee benefits

 

 

216

 

 

 

259

 

 

552

 

 

 

566

 

Payroll taxes

 

 

200

 

 

 

178

 

 

681

 

 

 

510

 

Severance

 

 

73

 

 

 

8

 

 

133

 

 

 

8

 

Share-based payments

 

 

193

 

 

 

492

 

 

1,307

 

 

 

2,297

 

 

 

 

3,401

 

 

 

3,187

 

 

10,414

 

 

 

9,433

 

 

 

20


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

12.

RELATED PARTY TRANSACTIONS

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company. Key management consists of Dr. Jennifer Bath, President and CEO; Brad McConn, CFO; Dr. Stefan Lang, former Chief Business Officer; Dr. Ilse Roodink, Chief Scientific Officer; Lisa Helbling, former Chief Financial Officer, Dr. Yasmina Abdiche, former Chief Scientific Officer; and Directors of the Company. During the nine months ended January 31, 2023 and 2022, the compensation for key management is as follows:

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

(in thousands)

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

Salaries and other short-term benefits

 

 

530

 

 

 

695

 

 

1,938

 

 

 

1,980

 

Severance (included in salaries)

 

 

63

 

 

 

 

 

123

 

 

 

8

 

Share-based payments

 

 

124

 

 

 

383

 

 

555

 

 

 

885

 

Director compensation (included in salaries)

 

 

83

 

 

 

84

 

 

250

 

 

 

282

 

 

 

 

800

 

 

 

1,162

 

 

2,866

 

 

 

3,155

 

 

At January 31, 2023, included in accounts payable and accrued liabilities is $0.7 million (April 30, 2022 - $0.4 million) due to related parties. The amounts payable are non-interest bearing and unsecured.

These transactions are in the normal course of operations and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties, unless otherwise noted.

 

13.

COMMITMENTS

 

The Company entered into a lease agreement for a new facility for its Oss, the Netherlands location on October 16, 2021. The lease will have a five-year term with an optional five-year extension, and is estimated to commence June 1, 2023 at an estimated annual cost of €0.5 million indexed for inflation.

 

The share purchase agreement related to the acquisition of BioStrand includes contingent earnout payments based on 20% of the EBITDA of BioStrand, as defined in the share purchase agreement, over a 7-year period, which shall not exceed in total €12.0 million. The Company has determined these payments relate to post-acquisition services because they are contingent on the employment of two key employees and will be expensed in the period earned.

 

14.

GRANT AND SUBSIDY INCOME

 

During May 2022, the Company received a €0.5 million round of grant funding from VLAIO (Flanders Innovation & Entrepreneurship), the research fund of the Flemish regional government in Belgium. The Company received the first disbursement of €0.2 million during the three months ended July 31, 2022. During the three and nine months ended January 31, 2023, the Company recorded nil and €0.2 million in grant income related to this funding.

 

15.

SEGMENTED INFORMATION AND ECONOMIC DEPENDENCE

At January 31, 2023 and April 30, 2022, the Company has one reportable segment, being antibody production and related services.

21


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

The Company’s revenues are allocated to geographic regions for the three and nine months ended January 31, 2023 and 2022 as follows:

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

(in thousands)

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

United States of America

 

 

3,006

 

 

 

1,759

 

 

6,942

 

 

 

5,139

 

Canada

 

 

121

 

 

 

160

 

 

518

 

 

 

386

 

Europe

 

 

1,889

 

 

 

2,303

 

 

6,816

 

 

 

6,769

 

Other

 

 

155

 

 

 

593

 

 

768

 

 

 

1,831

 

 

 

 

5,171

 

 

 

4,815

 

 

15,044

 

 

 

14,125

 

 

The Company’s revenues are allocated according to revenue types for the three and nine months ended January 31, 2023 and 2022 as follows:

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

(in thousands)

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

Project revenue

 

 

4,754

 

 

 

4,073

 

 

13,817

 

 

 

12,652

 

Product sales revenue

 

 

363

 

 

 

465

 

 

1,054

 

 

 

1,177

 

Cryostorage revenue

 

 

54

 

 

 

277

 

 

173

 

 

 

296

 

 

 

 

5,171

 

 

 

4,815

 

 

15,044

 

 

 

14,125

 

 

The Company’s non-current assets are allocated to geographic regions as of January 31, 2023 and April 30, 2022 as follows:

 

 

 

January 31,

2023

$

 

 

April 30,

2022

$

 

North America - Corporate

 

 

88

 

 

 

76

 

North America

 

 

1,091

 

 

 

1,481

 

Belgium

 

 

42,647

 

 

 

41,355

 

Netherlands

 

 

19,742

 

 

 

13,265

 

 

 

 

63,568

 

 

 

56,177

 

 

Geographic segmentation of the Company’s net income (loss) for the three and nine months ended January 31, 2023 and 2022 is as follows:

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

(in thousands)

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

North America - Corporate

 

 

(620

)

 

 

(1,815

)

 

(4,500

)

 

 

(6,037

)

North America

 

 

(3,146

)

 

 

(2,188

)

 

(14,327

)

 

 

(7,217

)

Belgium

 

 

(1,267

)

 

 

 

 

(3,276

)

 

 

 

Netherlands

 

 

334

 

 

 

177

 

 

672

 

 

 

1,189

 

 

 

 

(4,699

)

 

 

(3,826

)

 

(21,431

)

 

 

(12,065

)

 

22


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

Geographic segmentation of the interest and accretion, and amortization and depreciation for the three and nine months ended January 31, 2023 and 2022 is as follows:

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

Interest and accretion

(in thousands)

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

North America - Corporate

 

 

2

 

 

 

72

 

 

17

 

 

 

197

 

North America

 

 

3

 

 

 

12

 

 

14

 

 

 

41

 

Belgium

 

 

3

 

 

 

 

 

12

 

 

 

 

Netherlands

 

 

111

 

 

 

33

 

 

169

 

 

 

85

 

 

 

 

119

 

 

 

117

 

 

212

 

 

 

323

 

 

 

 

Three months ended

January 31,

 

Nine months ended

January 31,

 

Amortization and depreciation

(in thousands)

 

2023

$

 

 

2022

$

 

2023

$

 

 

2022

$

 

North America - Corporate

 

 

4

 

 

 

15

 

 

11

 

 

 

53

 

North America

 

 

195

 

 

 

201

 

 

563

 

 

 

592

 

Belgium

 

 

554

 

 

 

 

 

1,717

 

 

 

 

Netherlands

 

 

935

 

 

 

733

 

 

2,411

 

 

 

2,198

 

 

 

 

1,688

 

 

 

949

 

 

4,702

 

 

 

2,843

 

 

 

23


IMMUNOPRECISE ANTIBODIES LTD.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the nine months ended January 31, 2023 and 2022

(Unaudited - Expressed in Canadian Dollars)

 

 

16.

SUPPLEMENTAL CASH FLOW INFORMATION

 

Non-cash investing and financing transactions

(in thousands)

 

January 31,

2023

$

 

 

January 31,

2022

$

 

Acquisition of building and equipment by lease

 

 

7,412

 

 

 

327

 

Fair value of shares issued pursuant to deferred acquisition payment to IPA Europe

 

 

 

 

 

503

 

 

The following changes in liabilities arose from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Non-cash changes

 

 

 

 

 

(in thousands)

 

April 30,

2022

$

 

 

Cash Flows

$

 

 

Acquisition

$

 

 

Settlement

/ Disposal

$

 

 

Accretion

$

 

 

Foreign

exchange

movements

and change

in estimates

$

 

 

January 31,

2023

$

 

Deferred acquisition payments

 

 

1,237

 

 

 

(610

)

 

 

 

 

 

 

 

 

 

 

 

47

 

 

 

674

 

Convertible debentures

 

 

1,312

 

 

 

 

 

 

 

 

 

(1,315

)

 

 

3

 

 

 

 

 

 

 

Leases

 

 

1,455

 

 

 

(955

)

 

 

7,412

 

 

 

 

 

 

 

 

 

(437

)

 

 

7,475

 

Total

 

 

4,004

 

 

 

(1,565

)

 

 

7,412

 

 

 

(1,315

)

 

 

3

 

 

 

(390

)

 

 

8,149

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash changes

 

 

 

 

 

(in thousands)

 

April 30,

2021

$

 

 

Cash Flows

$

 

 

Acquisition

$

 

 

Debt forgiven

/ Settlement

/ Disposal

$

 

 

Accretion

$

 

 

Foreign

exchange

movements

and change

in estimates

$

 

 

January 31,

2022

$

 

Deferred acquisition payments

 

 

498

 

 

 

 

 

 

 

 

 

(503

)

 

 

 

 

 

5

 

 

 

 

Convertible debentures

 

 

1,531

 

 

 

 

 

 

 

 

 

(304

)

 

 

65

 

 

 

 

 

 

1,292

 

Leases

 

 

1,926

 

 

 

(702

)

 

 

327

 

 

 

 

 

 

 

 

 

(29

)

 

 

1,522

 

Total

 

 

3,955

 

 

 

(702

)

 

 

327

 

 

 

(807

)

 

 

65

 

 

 

(24

)

 

 

2,814

 

 

24