(加元で表す)
|
| |
Notes
|
| |
As at
December 31, 2022 |
| |
As at
March 31, 2022 |
| ||||||
| | | | | |
$
|
| |
$
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT | | | | | | | | | | | | | | | | |
現金と現金等価物
|
| | | | | | | 6,718,236 | | | | | | 1,998,665 | | |
Restricted cash
|
| |
4
|
| | | | 471,512 | | | | | | 776,551 | | |
Accounts receivable
|
| |
5
|
| | | | 814,095 | | | | | | 1,053,077 | | |
Other assets
|
| |
6
|
| | | | 1,199,975 | | | | | | 614,023 | | |
TOTAL CURRENT ASSETS
|
| | | | | | | 9,203,818 | | | | | | 4,442,316 | | |
NON-CURRENT | | | | | | | | | | | | | | | | |
財産、工場と設備
|
| |
7
|
| | | | 2,836,731 | | | | | | 4,462,175 | | |
Intangible assets
|
| |
8
|
| | | | 374,798 | | | | | | 483,354 | | |
Investment
|
| |
9
|
| | | | 136,367 | | | | | | — | | |
Right-of-use assets
|
| |
10
|
| | | | 22,075,708 | | | | | | 27,285,334 | | |
Other non-current assets
|
| |
6
|
| | | | 738,119 | | | | | | 675,022 | | |
非流動資産合計
|
| | | | | | | 26,161,723 | | | | | | 32,905,885 | | |
TOTAL ASSETS
|
| | | | | | | 35,365,541 | | | | | | 37,348,201 | | |
負債と資本 | | | | | | | | | | | | | | | | |
CURRENT | | | | | | | | | | | | | | | | |
売掛金と売掛金
|
| |
11
|
| | | | 2,979,370 | | | | | | 4,048,880 | | |
Due to related party
|
| |
25
|
| | | | 249,856 | | | | | | — | | |
Deferred revenue
|
| | | | | | | 536,630 | | | | | | 278,717 | | |
リース債務の当期部分
|
| |
10
|
| | | | 2,859,924 | | | | | | 2,306,823 | | |
流動負債総額
|
| | | | | | | 6,625,780 | | | | | | 6,634,420 | | |
NON-CURRENT | | | | | | | | | | | | | | | | |
Loan payable
|
| | | | | | | — | | | | | | 31,163 | | |
Lease obligations
|
| |
10
|
| | | | 26,606,194 | | | | | | 26,714,233 | | |
非流動負債合計
|
| | | | | | | 26,606,194 | | | | | | 26,745,396 | | |
TOTAL LIABILITIES
|
| | | | | | | 33,231,974 | | | | | | 33,379,816 | | |
EQUITY | | | | | | | | | | | | | | | | |
Share capital
|
| |
12
|
| | | | 44,396,395 | | | | | | — | | |
株式支払準備金
|
| | | | | | | 7,409,946 | | | | | | — | | |
Net investment
|
| | | | | | | — | | | | | | 3,284,738 | | |
他の総合収益(損失)
を累計
|
| | | | | | | (898,090) | | | | | | 683,647 | | |
Retained Deficit
|
| | | | | | | (48,774,684) | | | | | | — | | |
TOTAL EQUITY
|
| | | | | | | 2,133,567 | | | | | | 3,968,385 | | |
負債と資本合計
|
| | | | | | | 35,365,541 | | | | | | 37,348,201 | | |
| /s/ Ronan Levy | | | /s/ Keith Merker | |
|
Director
|
| |
Director
|
|
(加元で表す)
|
| |
Notes
|
| |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
患者サービス収入
|
| | | | | | | 1,620,615 | | | | | | 1,360,811 | | | | | | 5,285,723 | | | | | | 3,136,027 | | |
Total revenue
|
| | | | | | | 1,620,615 | | | | | | 1,360,811 | | | | | | 5,285,723 | | | | | | 3,136,027 | | |
運営費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般事務と管理
|
| |
15
|
| | | | 3,224,433 | | | | | | 4,509,873 | | | | | | 14,853,330 | | | | | | 16,966,006 | | |
Occupancy costs
|
| |
16
|
| | | | 382,177 | | | | | | 448,077 | | | | | | 1,003,727 | | | | | | 1,361,187 | | |
Sales and marketing
|
| |
17
|
| | | | 499,576 | | | | | | 1,079,084 | | | | | | 1,703,862 | | | | | | 3,458,645 | | |
研究開発
|
| |
18
|
| | | | 83,803 | | | | | | 75,492 | | | | | | 264,163 | | | | | | 321,038 | | |
減価償却及び償却
|
| |
19
|
| | | | 1,136,464 | | | | | | 1,014,018 | | | | | | 3,219,926 | | | | | | 2,478,213 | | |
Patient services
|
| |
20
|
| | | | 2,857,192 | | | | | | 2,546,763 | | | | | | 8,370,573 | | | | | | 6,458,901 | | |
使用権資産減価
and property, plant and equipment |
| | | | | | | — | | | | | | — | | | | | | 5,887,401 | | | | | | — | | |
総運営費用
|
| | | | | | | 8,183,645 | | | | | | 9,673,307 | | | | | | 35,302,982 | | | | | | 31,043,990 | | |
OTHER INCOME (EXPENSES)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | | | | 84,460 | | | | | | 6,891 | | | | | | 101,928 | | | | | | 20,962 | | |
Interest expense
|
| | | | | | | (413,267) | | | | | | (320,944) | | | | | | (1,226,729) | | | | | | (724,053) | | |
Other income (expense)
|
| |
21
|
| | | | (39,134) | | | | | | (212,564) | | | | | | 1,566,384 | | | | | | (97,398) | | |
所得税前·後純損失
|
| | | | | | | (6,930,971) | | | | | | (8,839,113) | | | | | | (29,575,676) | | | | | | (28,708,452) | | |
海外子会社換算為替損益
|
| | | | | | | 19,557 | | | | | | 118,092 | | | | | | (1,581,737) | | | | | | (230,240) | | |
COMPREHENSIVE LOSS
|
| | | | | | | (6,911,414) | | | | | | (8,721,021) | | | | | | (31,157,413) | | | | | | (28,938,692) | | |
NET LOSS PER SHARE | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| |
14
|
| | | | (0.08) | | | | | | (0.18) | | | | | | (0.42) | | | | | | (0.58) | | |
| | | | | |
Share Capital
|
| |
Share-based
Payment Reserve |
| |
Net
Investment |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Deficit
|
| |
Equity
|
| ||||||||||||||||||||||||
(加元で表す)
|
| |
Notes
|
| |
# Shares
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
Balance, April 1, 2022
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,284,738 | | | | | | 683,647 | | | | | | — | | | | |
|
3,968,385
|
| |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,056,807) | | | | | | — | | | | | | (17,518,869) | | | | |
|
(29,575,676)
|
| |
海外子会社換算為替損失
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,581,737) | | | | | | — | | | | |
|
(1,581,737)
|
| |
Comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,056,807) | | | | | | (1,581,737) | | | | | | (17,518,869) | | | | | | (31,157,413) | | |
リューネワン神経科学会社(前身は野外旅行健康有限会社)の貢献
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,232,666 | | | | | | — | | | | | | — | | | | |
|
8,232,666
|
| |
Share-based payments
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 606,569 | | | | | | — | | | | | | — | | | | |
|
606,569
|
| |
資本再構成
|
| |
12
|
| | | | 50,055,011 | | | | | | 25,027,506 | | | | | | — | | | | | | (67,166) | | | | | | — | | | | | | (25,535,174) | | | | |
|
(574,834)
|
| |
手配に関する備蓄転送
|
| |
12
|
| | | | — | | | | | | — | | | | | | 5,720,641 | | | | | | — | | | | | | — | | | | | | (5,720,641) | | | | |
|
—
|
| |
このスケジュールに関する増発株
|
| |
12
|
| | | | 39,759,220 | | | | | | 19,879,610 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
19,879,610
|
| |
Share issuance cost
|
| |
12
|
| | | | — | | | | | | (577,485) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(577,485)
|
| |
Share-based payments
|
| | | | | | | — | | | | | | — | | | | | | 1,691,721 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
1,691,721
|
| |
Share issuance
|
| |
12
|
| | | | 87,226 | | | | | | 43,613 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
43,613
|
| |
株式オプションの行使
|
| |
12, 13
|
| | | | 222,112 | | | | | | 23,151 | | | | | | (2,416) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
20,735
|
| |
Balance, December 31, 2022
|
| | | | | | | 90,123,569 | | | | | | 44,396,395 | | | | | | 7,409,946 | | | | | | — | | | | | | (898,090) | | | | | | (48,774,684) | | | | | | 2,133,567 | | |
| | | | | |
Share Capital
|
| |
Share-based
Payments Reserve |
| |
Net
Investment |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Deficit
|
| |
Equity
|
| ||||||||||||||||||||||||
(加元で表す)
|
| |
Notes
|
| |
# Shares
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
Balance, April 1, 2021
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,644,245 | | | | | | 327,302 | | | | | | — | | | | |
|
3,971,547
|
| |
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,708,452) | | | | | | — | | | | | | — | | | | |
|
(28,708,452)
|
| |
海外子会社換算為替損失
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (230,240) | | | | | | — | | | | |
|
(230,240)
|
| |
Comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,708,452) | | | | | | (230,240) | | | | | | — | | | | | | (28,938,692) | | |
リューネワン神経科学社(前身は野外旅行健康有限会社)の貢献野外旅行ファン幻薬会社と。
|
| |
|
| | | | — | | | | | | — | | | | | | — | | | | | | 24,879,651 | | | | | | — | | | | | | — | | | | |
|
24,879,651
|
| |
Share-based payments
|
| |
13
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,173,614 | | | | | | — | | | | | | — | | | | |
|
4,173,614
|
| |
Balance, December 31, 2021
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,989,058 | | | | | | 97,062 | | | | | | — | | | | | | 4,086,120 | | |
(加元で表す)
|
| |
Notes
|
| |
For the Nine
Months Ended December 31, 2022 |
| |
For the Nine
Months Ended December 31, 2021 |
| |||||||||
| | | | | | | | |
$
|
| |
$
|
| ||||||
経営活動 | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | | | | (29,575,676) | | | | | | (28,708,452) | | |
現金に触れないもの: | | | | | | | | | | | | | | | | | | | |
減価償却及び償却
|
| | |
|
19
|
| | | | | 3,219,926 | | | | | | 2,478,213 | | |
Share-based payments
|
| | |
|
13
|
| | | | | 2,341,720 | | | | | | 4,511,114 | | |
外貨収益を実現していない
|
| | | | | | | | | | — | | | | | | (99,298) | | |
政府援助
|
| | | | 21 | | | | | | 7,193 | | | | | | (12,103) | | |
資産と財産,工場と減価を使用する
equipment |
| | | | | | | | | | 5,887,401 | | | | | | — | | |
Interest income
|
| | | | | | | | | | (101,928) | | | | | | (20,962) | | |
Interest expense
|
| | | | | | | | | | 1,226,729 | | | | | | 724,053 | | |
Br}リューネワン神経科学社(前身は野外旅行健康有限会社)が支払う費用野外旅行健康有限会社を代表して
|
| | | | | | | | | | 1,999,559 | | | | | | 8,350,269 | | |
非現金運営資金純変化
|
| | |
|
22
|
| | | | | (1,721,531) | | | | | | 2,053,576 | | |
| | | | | | | | | | | (16,716,608) | | | | | | (10,723,590) | | |
Interest received
|
| | | | | | | | | | 71,347 | | | | | | 3,256 | | |
レンタル債務利息を支払う
|
| | |
|
10
|
| | | | | (1,225,096) | | | | | | (720,602) | | |
経営活動に関する現金
|
| | | | | | | | | | (17,870,357) | | | | | | (11,440,936) | | |
投資活動 | | | | | | | | | | | | | | | | | | | |
不動産、工場と設備を購入する
|
| | | | | | | | | | (231,841) | | | | | | (2,399,276) | | |
無形資産開発
|
| | | | | | | | | | (14,265) | | | | | | (217,091) | | |
Purchase of investment
|
| | | | 9 | | | | | | (136,367) | | | | | | — | | |
使用権資産のために支払う払戻可能保証金
|
| | | | | | | | | | — | | | | | | (422,353) | | |
投資活動に関する現金
|
| | | | | | | | | | (382,473) | | | | | | (3,038,720) | | |
融資活動 | | | | | | | | | | | | | | | | | | | |
普通株式発行収益
|
| | | | | | | | | | 19,879,610 | | | | | | — | | |
株式オプションを行使する収益
|
| | | | | | | | | | 20,735 | | | | | | — | | |
Share issuance costs
|
| | | | | | | | | | (577,485) | | | | | | — | | |
レンタル義務元金の償還
|
| | |
|
10
|
| | | | | (1,688,126) | | | | | | (657,407) | | |
リューネワン神経科学会社(前身は野外旅行健康有限会社)の投資
|
| | | | | | | | | | 6,227,452 | | | | | | 16,529,382 | | |
リューネワン神経科学社(前身は野外旅行健康有限会社)の前払い
|
| | | | | | | | | | 3,583,878 | | | | | | — | | |
前払金はリューネワン神経科学会社(前身は野外旅行健康有限会社)
に返します
|
| | |
|
25
|
| | | | | (3,300,373) | | | | | | — | | |
Loan received
|
| | | | | | | | | | — | | | | | | 20,000 | | |
融資活動に関する現金 | | | | | | | | | | | 24,145,691 | | | | | | 15,891,975 | | |
期間内の現金純変化
|
| | | | | | | | |
|
5,892,861
|
| | | |
|
1,412,319
|
| |
為替レートが現金変化に与える影響
|
| | | | | | | | | | (1,478,329) | | | | | | (176,742) | | |
期初現金
|
| | | | | | | | | | 2,775,216 | | | | | | 1,892,185 | | |
CASH, END OF THE PERIOD
|
| | | | | | | | | | 7,189,748 | | | | | | 3,127,762 | | |
Represented by: | | | | | | | | | | | | | | | | | | | |
現金と現金等価物
|
| | | | | | | | | | 6,718,236 | | | | | | 2,482,904 | | |
Restricted cash
|
| | | | | | | | | | 471,512 | | | | | | 644,858 | | |
CASH, END OF THE PERIOD
|
| | | | | | | | | | 7,189,748 | | | | | | 3,127,762 | | |
Clinic Entities
|
| |
部分に含まれるエンティティ
|
| |
Excluded Entities
|
|
野外旅行健康ホールディングス | | | ファントム社を実地調査する | | | 実地調査探索会社 | |
カナダ健康実地調査会社 | | | | | | 実地調査でアメリカの会社 を発見した | |
健康アメリカ会社を実地調査する | | | | | | 実地調査でオーストラリア民間有限会社 を発見した | |
Field Trip Health B.V. | | | | | | | |
デジタルカナダ会社 実地調査 | | | | | | | |
デジタルアメリカ会社 を実地調査 | | | | | | | |
デジタル有限責任会社 を実地調査する | | | | | | | |
天然製品有限会社の実地調査
|
| | | | | | |
実地調査研修アメリカ会社 | | | | | | | |
野外旅行治療会社(前身は家庭野外旅行会社)
|
| | | | | | |
| | |
As at
December 31, 2022 |
| |
As at
March 31, 2022 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Trade receivables
|
| | | | 568,519 | | | | | | 463,765 | | |
Sales tax receivable
|
| | | | 241,593 | | | | | | 552,508 | | |
Other receivables
|
| | | | 3,983 | | | | | | 36,804 | | |
| | | | | 814,095 | | | | | | 1,053,077 | | |
| | |
As at
December 31, 2022 |
| |
As at
March 31, 2022 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Prepaid expenses
|
| | | | 1,217,430 | | | | | | 610,191 | | |
レンタル保証金
|
| | | | 720,664 | | | | | | 678,854 | | |
| | | | | 1,956,122 | | | | | | 1,289,045 | | |
Less current portion
|
| | | | (1,199,975) | | | | | | (614,023) | | |
Non-current balance
|
| | | | 738,119 | | | | | | 675,022 | | |
Cost
|
| |
Leasehold
Improvements |
| |
Furniture &
Fixtures |
| |
Computer
Equipment |
| |
Medical &
Laboratory Equipment |
| |
Construction
in Progress |
| |
Total
|
| ||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||||||||
Balance, April 1, 2022
|
| | | | 2,652,290 | | | | | | 627,200 | | | | | | 963,801 | | | | | | 416,833 | | | | | | 962,640 | | | | | | 5,622,764 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 37,567 | | | | | | — | | | | | | 10,114 | | | | | | 47,681 | | |
Impairment charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (997,524) | | | | | | (997,524) | | |
外貨換算調整
|
| | | | 149,148 | | | | | | 38,086 | | | | | | 52,186 | | | | | | 32,979 | | | | | | 24,770 | | | | | | 297,169 | | |
Balance, December 31, 2022
|
| | | | 2,801,438 | | | | | | 665,286 | | | | | | 1,053,554 | | | | | | 449,812 | | | | | | — | | | | | | 4,970,090 | | |
減価償却累計 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 1, 2022
|
| | | | (625,016) | | | | | | (134,859) | | | | | | (307,993) | | | | | | (92,721) | | | | | | — | | | | | | (1,160,589) | | |
Depreciation expense
|
| | | | (490,419) | | | | | | (83,727) | | | | | | (232,666) | | | | | | (56,161) | | | | | | — | | | | | | (862,973) | | |
Impairment charge
|
| | | | (10,157) | | | | | | (10,772) | | | | | | (11,767) | | | | | | — | | | | | | — | | | | | | (32,696) | | |
外貨換算調整
|
| | | | (49,844) | | | | | | (10,285) | | | | | | (7,815) | | | | | | (9,157) | | | | | | — | | | | | | (77,101) | | |
Balance, December 31, 2022
|
| | | | (1,175,436) | | | | | | (239,643) | | | | | | (560,241) | | | | | | (158,039) | | | | | | — | | | | | | (2,133,359) | | |
Net book value as at | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2022
|
| | | | 1,626,002 | | | | | | 425,643 | | | | | | 493,313 | | | | | | 291,773 | | | | | | — | | | | | | 2,836,731 | | |
March 31, 2022
|
| | | | 2,027,274 | | | | | | 492,341 | | | | | | 655,808 | | | | | | 324,112 | | | | | | 962,640 | | | | | | 4,462,175 | | |
Cost
|
| |
Field Trip
Health Website |
| |
Field Trip
Health Portal |
| |
Trip App
|
| |
Total
|
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Balance, April 1, 2022
|
| | | | 182,905 | | | | | | 251,263 | | | | | | 278,282 | | | | | | 712,450 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 14,265 | | | | | | 14,265 | | |
Balance, December 31, 2022
|
| | | | 182,905 | | | | | | 251,263 | | | | | | 292,547 | | | | | | 726,715 | | |
累計償却 | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 1, 2022
|
| | | | (88,599) | | | | | | (70,599) | | | | | | (69,898) | | | | | | (229,096) | | |
Amortization expense
|
| | | | (29,816) | | | | | | (43,330) | | | | | | (49,675) | | | | | | (122,821) | | |
Balance, December 31, 2022
|
| | | | (118,415) | | | | | | (113,929) | | | | | | (119,573) | | | | | | (351,917) | | |
Net book value as at | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2022
|
| | | | 64,490 | | | | | | 137,334 | | | | | | 172,974 | | | | | | 374,798 | | |
March 31, 2022
|
| | | | 94,306 | | | | | | 180,664 | | | | | | 208,384 | | | | | | 483,354 | | |
Cost
|
| |
Total
|
| |||
| | |
$
|
| |||
Balance, April 1, 2022
|
| | | | 30,960,968 | | |
外貨換算調整
|
| | | | 2,269,242 | | |
Balance, December 31, 2022
|
| | | | 33,230,210 | | |
減価償却累計 | | | | | | | |
Balance, April 1, 2022
|
| | | | (3,675,634) | | |
Depreciation expense
|
| | | | (2,234,132) | | |
Impairment
|
| | | | (4,857,181) | | |
外貨換算調整
|
| | | | (387,555) | | |
Balance, December 31, 2022
|
| | | | (11,154,502) | | |
Net book value as at | | | | | | | |
December 31, 2022
|
| | | | 22,075,708 | | |
March 31, 2022
|
| | | | 27,285,334 | | |
| | |
Total
|
| |||
| | |
$
|
| |||
As at April 1, 2022
|
| | | | 29,021,056 | | |
期間中の支払い状況
|
| | | | (2,913,222) | | |
期間の利息支出
|
| | | | 1,225,096 | | |
外貨換算調整
|
| | | | 2,133,188 | | |
| | | | | 29,466,118 | | |
1年以内に満期になる金額が減少
|
| | | | 2,859,924 | | |
Long-term balance
|
| | | | 26,606,194 | | |
| | |
Total
|
| |||
| | |
$
|
| |||
Less than 1 year
|
| | | | 4,415,877 | | |
1 to 2 years
|
| | | | 4,474,280 | | |
2 to 3 years
|
| | | | 4,632,481 | | |
3 to 4 years
|
| | | | 4,572,240 | | |
4 to 5 years
|
| | | | 4,193,197 | | |
Beyond 5 years
|
| | | | 14,873,652 | | |
| | | | | 37,161,727 | | |
| | |
|
| |
1-2 years
|
| |
2-3 years
|
| |
3-4 years
|
| |
4-5 years
|
| |
More than
5 years |
| |
Total
|
| |||||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
別途レンタル料を支払う
|
| | | | 876,035 | | | | | | 782,636 | | | | | | 784,283 | | | | | | 726,602 | | | | | | 608,711 | | | | | | 2,419,014 | | | | |
|
6,197,281
|
| |
| | |
|
| |
1 to 5 years
|
| |
More than
5 years |
| |
Total
|
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Future lease payments
|
| | | | 2,671,542 | | | | | | 10,563,981 | | | | | | 8,190,426 | | | | |
|
21,425,949
|
| |
| | |
As at
December 31, 2022 |
| |
As at
March 31, 2022 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Trade payables
|
| | | | 386,792 | | | | | | 593,849 | | |
Accrued liabilities
|
| | | | 2,592,578 | | | | | | 3,455,031 | | |
| | | | | 2,979,370 | | | | | | 4,048,880 | | |
Class of Shares
|
| |
Number of
Shares Issued |
| |
Amount
|
| ||||||
| | | | | | | | |
$
|
| |||
Common shares
|
| | |
|
90,123,569
|
| | | |
|
44,396,395
|
| |
Class of Shares
|
| |
As at
December 31, 2022 |
| |||
普通株式オプション
|
| | | | 4,563,331 | | |
補償権証
|
| | | | 889,811 | | |
ジャマイカ施設共有
|
| | | | 261,679 | | |
| | | | | 5,714,821 | | |
| | |
Options
|
| |
Range of
Exercise Price |
| |
Weighted
Average Exercise Price |
| ||||||
| | |
#
|
| |
$
|
| |
$
|
| ||||||
Balance, April 1, 2022
|
| | | | 4,654,045 | | | |
0.50 – 8.25
|
| | | | 3.39 | | |
Stock Option Plan – Granted
|
| | | | 618,000 | | | |
1.08 – 1.33
|
| | | | 1.14 | | |
Stock Option Plan – Forfeited
|
| | | | (549,106) | | | |
0.50 – 7.74
|
| | | | 4.33 | | |
Stock Option Plan – Exercised
|
| | | | (26,479) | | | |
0.50
|
| | | | 0.50 | | |
Balance, August 10, 2022
|
| | | | 4,696,460 | | | |
0.50 – 8.25
|
| | | | 3.00 | | |
BALANCE,2022年8月10日,実地旅行オプションを
に交換する
Field Trip H&W options |
| | | | 4,038,086 | | | |
0.09 – 1.46
|
| | | | 0.53 | | |
手配の一部として,再会参加者に実地旅行ハードウェアとハードウェアオプション
を付与する
|
| | | | 544,010 | | | |
0.09 – 1.46
|
| | | | 0.52 | | |
予定により実地調査H&W株式オプション計画−
をキャンセルした
|
| | | | (258,430) | | | |
0.09 – 1.00
|
| | | | 0.38 | | |
Balance, August 11, 2022
|
| | | | 4,323,666 | | | |
0.09 – 1.46
|
| | | | 0.54 | | |
手配後の実地調査ハードウェアとソフトウェアオプション | | | | | | | | | | | | | | | | |
Stock Option Plan – Granted
|
| | | | 969,311 | | | |
0.08 – 1.46
|
| | | | 0.25 | | |
Stock Option Plan – Forfeited
|
| | | | (507,534) | | | |
0.09 – 1.24
|
| | | | 0.57 | | |
Stock Option Plan – Exercised
|
| | | | (222,112) | | | |
0.09 – 0.35
|
| | | | 0.09 | | |
Balance, December 31, 2022
|
| | | | 4,563,331 | | | |
0.08 – 1.46
|
| | | | 0.50 | | |
| | |
Options
|
| |
Range of
Exercise Price |
| |
Weighted
Average Exercise Price |
| |||||||||
| | |
#
|
| |
$
|
| |
$
|
| |||||||||
Balance, April 1, 2021
|
| | | | 4,388,303 | | | | | | 0.50 – 8.25 | | | | | | 2.35 | | |
Stock Option Plan – Granted
|
| | | | 1,426,286 | | | | | | 1.65 – 7.74 | | | | | | 6.07 | | |
Stock Option Plan – Forfeited
|
| | | | (738,378) | | | | | | 0.50 – 8.00 | | | | | | 3.92 | | |
Stock Option Plan – Exercised
|
| | | | (422,166) | | | | | | 0.50 – 2.68 | | | | | | 0.70 | | |
Balance, March 31, 2022
|
| | | | 4,654,045 | | | | | | 0.50 – 8.25 | | | | | | 3.39 | | |
|
Field Trip
H&W Options |
| |
Share Price
|
| |
Exercise Price
|
| |
Risk-free
Interest Rate |
| |
Expected
Life (years) |
| |
Volatility
Factor |
| |
Fair Value
per Option |
| ||||||||||||||||||
|
#
|
| |
$
|
| |
$
|
| |
%
|
| | | | | | | |
%
|
| |
$
|
| |||||||||||||||
|
969,311
|
| | | | 0.25 | | | | | | 0.25 | | | | | | 3.14 | | | | | | 10 | | | | | | 140 | | | | | | 0.23 | | |
|
Field Trip
Options |
| |
Share Price
|
| |
Exercise Price
|
| |
Risk-free
Interest Rate |
| |
Expected
Life (years) |
| |
Volatility
Factor |
| |
Fair Value
per Option |
| ||||||||||||||||||
|
#
|
| |
$
|
| |
$
|
| |
%
|
| | | | | | | |
%
|
| |
$
|
| |||||||||||||||
|
618,000
|
| | | | 1.14 | | | | | | 1.14 | | | | | | 2.86 | | | | | | 9 | | | | | | 100 | | | | | | 0.88 | | |
|
Field Trip
Options |
| |
Share Price
|
| |
Exercise Price
|
| |
Risk-free
Interest Rate |
| |
Expected
Life (years) |
| |
Volatility
Factor |
| |
Fair Value
per Option |
| ||||||||||||||||||
|
#
|
| |
$
|
| |
$
|
| |
%
|
| | | | | | | |
%
|
| |
$
|
| |||||||||||||||
|
1,364,786
|
| | | | 6.26 | | | | | | 6.26 | | | | | | 1.4 | | | | | | 9 | | | | | | 103 | | | | | | 5.33 | | |
|
Exercise Price
Range |
| |
Field Trip H&W
Options |
| |
Remaining
Contractual Life |
| |
Weighted
Average Exercise Price |
| |
Vested Options
|
| |
Weighted
Average Exercise Price |
| |||||||||||||||
|
$
|
| |
#
|
| |
(years)
|
| |
$
|
| |
#
|
| |
$
|
| |||||||||||||||
|
0.08 – 0.14
|
| | | | 1,710,808 | | | | | | 6.9 | | | | | | 0.10 | | | | | | 901,354 | | | | | | 0.09 | | |
|
0.19 – 0.29
|
| | | | 464,792 | | | | | | 9.4 | | | | | | 0.20 | | | | | | — | | | | | | — | | |
|
0.34 – 0.54
|
| | | | 888,463 | | | | | | 8.5 | | | | | | 0.36 | | | | | | 266,068 | | | | | | 0.36 | | |
|
0.72 – 0.91
|
| | | | 363,605 | | | | | | 7.6 | | | | | | 0.82 | | | | | | 197,013 | | | | | | 0.82 | | |
|
1.00 – 1.24
|
| | | | 720,825 | | | | | | 7.7 | | | | | | 1.11 | | | | | | 334,969 | | | | | | 1.10 | | |
|
1.37 – 1.46
|
| | | | 414,838 | | | | | | 7.3 | | | | | | 1.43 | | | | | | 225,423 | | | | | | 1.43 | | |
|
0.08 – 1.46
|
| | | | 4,563,331 | | | | | | 6.8 | | | | | | 0.50 | | | | | | 1,924,827 | | | | | | 0.54 | | |
|
Exercise Price
Range |
| |
Field Trip
Options |
| |
Remaining
Contractual Life |
| |
Weighted
Average Exercise Price |
| |
Vested Options
|
| |
Weighted
Average Exercise Price |
| |||||||||||||||
|
$
|
| |
#
|
| |
(years)
|
| |
$
|
| |
#
|
| |
$
|
| |||||||||||||||
|
0.50
|
| | | | 1,739,617 | | | | | | 8.0 | | | | | | 0.50 | | | | | | 778,632 | | | | | | 0.50 | | |
|
1.65 – 2.35
|
| | | | 680,896 | | | | | | 8.5 | | | | | | 2.00 | | | | | | 235,024 | | | | | | 2.00 | | |
|
2.55 – 3.83
|
| | | | 50,000 | | | | | | 9.2 | | | | | | 2.87 | | | | | | 8,332 | | | | | | 2.68 | | |
|
3.83 – 5.75
|
| | | | 1,016,747 | | | | | | 9.0 | | | | | | 5.13 | | | | | | 232,172 | | | | | | 4.92 | | |
|
5.75 – 8.25
|
| | | | 1,166,785 | | | | | | 9.2 | | | | | | 6.99 | | | | | | 115,729 | | | | | | 7.98 | | |
|
0.50 – 8.25
|
| | | | 4,654,045 | | | | | | 8.6 | | | | | | 3.39 | | | | | | 1,369,889 | | | | | | 2.15 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Stock Option Plan
|
| | | | (50,796) | | | | | | 1,562,634 | | | | | | 2,297,180 | | | | | | 4,388,477 | | |
ジャマイカ施設共有
|
| | | | 21,807 | | | | | | — | | | | | | 44,540 | | | | | | 122,637 | | |
株式に基づく報酬費用
|
| | | | (28,989) | | | | | | 1,562,634 | | | | | | 2,341,720 | | | | | | 4,511,114 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
一般事務と管理
|
| | | | (87,200) | | | | | | 1,409,428 | | | | | | 1,920,006 | | | | | | 3,870,267 | | |
患者サービス費用
|
| | | | 29,641 | | | | | | 126,709 | | | | | | 287,280 | | | | | | 391,695 | | |
研究開発
|
| | | | 23,032 | | | | | | 1,080 | | | | | | 84,440 | | | | | | 118,030 | | |
Sales and marketing
|
| | | | 5,538 | | | | | | 25,417 | | | | | | 49,994 | | | | | | 131,122 | | |
株式に基づく報酬費用
|
| | | | (28,989) | | | | | | 1,562,634 | | | | | | 2,341,720 | | | | | | 4,511,114 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
普通株は損失($)
を占めるべきである
|
| | |
|
(6,930,971)
|
| | | |
|
(8,839,113)
|
| | | |
|
(29,575,676)
|
| | | |
|
(28,708,452)
|
| |
加重平均流通株数-基本と希釈(#)*
|
| | |
|
90,011,840
|
| | | |
|
49,739,844
|
| | | |
|
70,706,068
|
| | | |
|
49,566,582
|
| |
普通株1株当たり基本と赤字($)
|
| | | | (0.08) | | | | | | (0.18) | | | | | | (0.42) | | | | | | (0.58) | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
人員コストおよび関連サービス
|
| | | | 2,670,260 | | | | | | 1,810,207 | | | | | | 11,263,079 | | | | | | 9,717,315 | | |
Share-based payments (Note 13)
|
| | | | (87,200) | | | | | | 1,409,428 | | | | | | 1,920,006 | | | | | | 3,870,267 | | |
旅行娯楽
|
| | | | 220,165 | | | | | | 540,741 | | | | | | 548,206 | | | | | | 1,347,099 | | |
IT and technology
|
| | | | 247,289 | | | | | | 525,987 | | | | | | 903,998 | | | | | | 1,493,945 | | |
Office and general
|
| | | | 173,919 | | | | | | 223,510 | | | | | | 218,041 | | | | | | 537,380 | | |
| | | | | 3,224,433 | | | | | | 4,509,873 | | | | | | 14,853,330 | | | | | | 16,966,006 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Operating rent
|
| | | | 145,554 | | | | | | 130,453 | | | | | | 578,051 | | | | | | 243,626 | | |
税金、修理費、保険料
|
| | | | 8,685 | | | | | | 47,132 | | | | | | 24,219 | | | | | | 114,720 | | |
副次的家具と固定装置
|
| | | | 153,424 | | | | | | 188,106 | | | | | | 186,609 | | | | | | 834,086 | | |
Utilities and services
|
| | | | 74,514 | | | | | | 82,386 | | | | | | 214,848 | | | | | | 168,755 | | |
| | | | | 382,177 | | | | | | 448,077 | | | | | | 1,003,727 | | | | | | 1,361,187 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
ブランドと広報
|
| | | | 72,358 | | | | | | 364,438 | | | | | | 420,079 | | | | | | 1,128,093 | | |
Conference fees
|
| | | | 9,912 | | | | | | 43,729 | | | | | | 29,788 | | | | | | 95,881 | | |
Personnel costs
|
| | | | 97,992 | | | | | | 132,508 | | | | | | 264,001 | | | | | | 441,101 | | |
Share-based payments (Note 13)
|
| | | | 5,538 | | | | | | 25,417 | | | | | | 49,994 | | | | | | 131,122 | | |
外部マーケティングサービス
|
| | | | 91,408 | | | | | | 383,775 | | | | | | 493,909 | | | | | | 1,482,570 | | |
Other marketing
|
| | | | 222,368 | | | | | | 129,217 | | | | | | 446,091 | | | | | | 179,878 | | |
| | | | | 499,576 | | | | | | 1,079,084 | | | | | | 1,703,862 | | | | | | 3,458,645 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
External services
|
| | | | 1,949 | | | | | | — | | | | | | 10,885 | | | | | | — | | |
Personnel costs
|
| | | | 54,399 | | | | | | 37,817 | | | | | | 150,375 | | | | | | 138,408 | | |
Share-based payments (Note 13)
|
| | | | 23,032 | | | | | | 1,080 | | | | | | 84,440 | | | | | | 118,030 | | |
Supplies and services
|
| | | | 4,423 | | | | | | 36,595 | | | | | | 18,463 | | | | | | 64,600 | | |
| | | | | 83,803 | | | | | | 75,492 | | | | | | 264,163 | | | | | | 321,038 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
財産,工場と設備(付注7)
|
| | | | 252,827 | | | | | | 227,922 | | | | | | 862,973 | | | | | | 562,295 | | |
Right-of-use assets (Note 10)
|
| | | | 833,912 | | | | | | 741,273 | | | | | | 2,234,132 | | | | | | 1,795,414 | | |
Intangible assets (Note 8)
|
| | | | 49,725 | | | | | | 44,823 | | | | | | 122,821 | | | | | | 120,504 | | |
| | | | | 1,136,464 | | | | | | 1,014,018 | | | | | | 3,219,926 | | | | | | 2,478,213 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Personnel costs
|
| | | | 2,745,140 | | | | | | 2,216,799 | | | | | | 7,749,693 | | | | | | 5,680,591 | | |
Share-based payments (Note 13)
|
| | | | 29,641 | | | | | | 126,709 | | | | | | 287,280 | | | | | | 391,695 | | |
Supplies and services
|
| | | | 41,542 | | | | | | 173,255 | | | | | | 166,048 | | | | | | 317,472 | | |
Payment provider fees
|
| | | | 40,869 | | | | | | 30,000 | | | | | | 167,552 | | | | | | 69,143 | | |
| | | | | 2,857,192 | | | | | | 2,546,763 | | | | | | 8,370,573 | | | | | | 6,458,901 | | |
| | |
Three Months
Ended December 31, 2022 |
| |
Three Months
Ended December 31, 2021 |
| |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
為替損益
|
| | | | (45,440) | | | | | | (212,564) | | | | | | 1,547,643 | | | | | | (109,501) | | |
Rental income
|
| | | | 13,499 | | | | | | — | | | | | | 25,934 | | | | | | — | | |
政府援助
|
| | | | (7,193) | | | | | | — | | | | | | (7,193) | | | | | | 12,103 | | |
| | | | | (39,134) | | | | | | (212,564) | | | | | | 1,566,384 | | | | | | (97,398) | | |
| | |
Nine Months
Ended December 31, 2022 |
| |
Nine Months
Ended December 31, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Accounts receivable
|
| | | | (658,407) | | | | | | (270,594) | | |
Other current assets
|
| | | | (565,978) | | | | | | (51,400) | | |
Other non-current assets
|
| | | | (6,145) | | | | | | 44,630 | | |
売掛金と売掛金
|
| | | | (751,541) | | | | | | 2,179,585 | | |
Due to related party
|
| | | | (37,690) | | | | | | — | | |
Deferred revenue
|
| | | | 298,229 | | | | | | 151,355 | | |
非現金運営資金純変化
|
| | | | (1,721,532) | | | | | | 2,053,576 | | |
地理情報
|
| |
North America
|
| |
Jamaica
|
| |
The Netherlands
|
| |
Total
|
| ||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
Three months ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 1,518,500 | | | | | | — | | | | | | 102,115 | | | | | | 1,620,615 | | |
Net loss
|
| | | | (6,047,066) | | | | | | (73,405) | | | | | | (810,500) | | | | | | (6,930,971) | | |
Three months ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 1,290,599 | | | | | | — | | | | | | 70,212 | | | | | | 1,360,811 | | |
Net loss
|
| | | | (7,568,679) | | | | | | (393,858) | | | | | | (876,576) | | | | | | (8,839,113) | | |
Nine months ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 4,924,132 | | | | | | — | | | | | | 361,591 | | | | | | 5,285,723 | | |
Net loss
|
| | | | (27,874,364) | | | | | | (239,244) | | | | | | (1,462,068) | | | | | | (29,575,676) | | |
Nine months ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 3,026,853 | | | | | | — | | | | | | 109,174 | | | | | | 3,136,027 | | |
Net loss
|
| | | | (25,500,222) | | | | | | (885,266) | | | | | | (2,322,964) | | | | | | (28,708,452) | | |
| | |
As at
December 31, 2022 |
| |
As at
March 31, 2022 |
| | ||||||||
| | |
$
|
| |
$
|
| | | | ||||||
償却コストの金融資産 | | | | | | | | | | | | | | | ||
現金と現金等価物
|
| | | | 6,718,236 | | | | | | 1,998,665 | | | | ||
Restricted cash
|
| | | | 471,512 | | | | | | 776,551 | | | | ||
売掛金(売掛金を含まない)
|
| | | | 572,502 | | | | | | 500,569 | | | | ||
レンタル保証金
|
| | | | 720,664 | | | | | | 678,854 | | | | ||
金融総資産
|
| | | | 8,482,914 | | | | | | 3,954,639 | | | | ||
償却コストの財務負債 | | | | | | | | | | | | | | | ||
売掛金と売掛金
|
| | | | 2,979,370 | | | | | | 4,048,880 | | | | ||
Due to related party
|
| | | | 249,856 | | | | | | — | | | | ||
Loan payable
|
| | | | — | | | | | | 31,163 | | | | ||
金融負債総額
|
| | | | 3,229,226 | | | | | | 4,080,043 | | | |