| | |
3 Months Ended
June 30, 2022 |
| |
3 Months Ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Revenue | | | | | | | | | | | | | |
Patient services
|
| | | | 1,824,404 | | | | | | 867,400 | | |
| | | | | 1,824,404 | | | | | | 867,400 | | |
Operating Expenses | | | | | | | | | | | | | |
一般事務和管理
|
| | | | 6,336,476 | | | | | | 5,603,922 | | |
Occupancy costs
|
| | | | 1,227,952 | | | | | | 376,615 | | |
Sales and marketing
|
| | | | 669,898 | | | | | | 1,064,127 | | |
研發
|
| | | | 44,305 | | | | | | 66,938 | | |
折舊及攤銷
|
| | | | 1,204,670 | | | | | | 615,483 | | |
Patient services
|
| | | | 2,513,949 | | | | | | 1,845,625 | | |
| | | | | 11,997,250 | | | | | | 9,572,710 | | |
Other Income (Expenses) | | | | | | | | | | | | | |
Interest income
|
| | | | 8,621 | | | | | | 7,625 | | |
Interest expense
|
| | | | (406,403) | | | | | | (146,587) | | |
匯兑損益
|
| | | | 2,333,950 | | | | | | (301,064) | | |
政府援助
|
| | | | | | | | | | 12,102 | | |
Net Loss
|
| | | | (8,236,678) | | | | | | (9,133,234) | | |
- 基本版和稀釋版每股淨虧損
|
| | | | (0.16) | | | | | | (0.19) | | |
| | |
As at
June 30, 2022 |
| |
As at
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Cash
|
| | | | 4,128,462 | | | | | | 1,998,665 | | |
Restricted cash
|
| | | | 451,096 | | | | | | 776,551 | | |
Accounts receivables
|
| | | | 1,466,315 | | | | | | 1,053,077 | | |
Total Assets
|
| | | | 38,194,800 | | | | | | 37,348,201 | | |
非流動金融負債總額
|
| | | | 26,782,023 | | | | | | 26,745,396 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Personnel costs
|
| | | | 2,207,675 | | | | | | 2,247,031 | | |
External services
|
| | | | 3,357,341 | | | | | | 1,395,357 | | |
Share-based payments
|
| | | | 215,905 | | | | | | 1,053,645 | | |
旅遊娛樂
|
| | | | 163,660 | | | | | | 375,544 | | |
IT and technology
|
| | | | 424,933 | | | | | | 453,566 | | |
辦公室和總隊(恢復)
|
| | | | (33,038) | | | | | | 78,779 | | |
常規和管理合計
|
| | | | 6,336,476 | | | | | | 5,603,922 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Operating rent expense
|
| | | | 128,726 | | | | | | 98,350 | | |
税費、維修費、保險費
|
| | | | 11,121 | | | | | | 4,754 | | |
次要傢俱和固定裝置
|
| | | | 19,227 | | | | | | 240,860 | | |
Utilities and services
|
| | | | 71,354 | | | | | | 32,651 | | |
固定資產減值準備
|
| | | | 997,524 | | | | | | — | | |
Total occupancy costs
|
| | | | 1,227,952 | | | | | | 376,615 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
品牌和公關
|
| | | | 231,717 | | | | | | 367,564 | | |
Conference fees
|
| | | | 13,820 | | | | | | 14,604 | | |
Personnel costs
|
| | | | 94,812 | | | | | | 141,604 | | |
Share-based payments
|
| | | | 2,367 | | | | | | 52,726 | | |
外部營銷服務
|
| | | | 245,808 | | | | | | 450,094 | | |
Other marketing
|
| | | | 81,374 | | | | | | 37,535 | | |
總銷售額和市場營銷
|
| | | | 669,898 | | | | | | 1,064,127 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Personnel costs
|
| | | | 37,779 | | | | | | — | | |
Share-based payments
|
| | | | 1,523 | | | | | | 77,232 | | |
Supplies and services
|
| | | | 5,003 | | | | | | (10,294) | | |
全部研發
|
| | | | 44,305 | | | | | | 66,938 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
財產、廠房和設備
|
| | | | 266,931 | | | | | | 152,983 | | |
Right of use asset
|
| | | | 891,062 | | | | | | 428,165 | | |
Intangible assets
|
| | | | 46,677 | | | | | | 34,335 | | |
折舊及攤銷合計
|
| | | | 1,204,670 | | | | | | 615,483 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Personnel costs
|
| | | | 2,393,423 | | | | | | 1,681,589 | | |
Share-based payments
|
| | | | 30,201 | | | | | | 92,354 | | |
Supplies and services
|
| | | | 58,999 | | | | | | 52,565 | | |
Payment provider fees
|
| | | | 31,326 | | | | | | 19,117 | | |
患者服務總費用
|
| | | | 2,513,949 | | | | | | 1,845,625 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
銀行餘額的利息收入
|
| | | | — | | | | | | 3,223 | | |
可退還租賃押金的利息收入
|
| | | | 8,621 | | | | | | 4,402 | | |
Total interest income
|
| | | | 8,621 | | | | | | 7,625 | | |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
租賃利息支出
|
| | | | (405,272) | | | | | | (145,611) | | |
Interest expense on loan
|
| | | | (1,131) | | | | | | (976) | | |
利息支出總額
|
| | | | (406,403) | | | | | | (146,587) | | |
| | |
As at
June 30, 2022 |
| |
As at
March 31, 2022 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Cash
|
| | | | 4,128,462 | | | | | | 1,998,665 | | |
Restricted cash
|
| | | | 451,096 | | | | | | 776,551 | | |
Working capital
|
| | | | (305,493) | | | | | | (2,192,104) | | |
營運資金計算: | | | | | | | | | | | | | |
Current assets
|
| | | | 6,615,326 | | | | | | 4,442,316 | | |
Current liabilities
|
| | | | 6,920,819 | | | | | | 6,634,420 | | |
Working capital
|
| | | | (305,493) | | | | | | (2,192,104) | | |
| | |
Three months Ended
June 30, 2022 |
| |
Three months Ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
經營活動中使用的現金
|
| | | | (2,532,756) | | | | | | (941,609) | | |
投資活動中使用的現金
|
| | | | (70,363) | | | | | | (1,069,219) | | |
融資活動提供的現金
|
| | | | 4,930,542 | | | | | | 4,914,281 | | |
| | |
Additional
Rent Payments |
| |
|
| |
1 – 2 years
|
| |
2 – 3 years
|
| |
3 – 4 years
|
| |
4 – 5 years
|
| |
More than
5 years |
| |||||||||||||||||||||
| | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
Total
|
| | |
|
4,481,094
|
| | | |
|
668,271
|
| | | |
|
593,915
|
| | | |
|
556,737
|
| | | |
|
552,315
|
| | | |
|
433,006
|
| | | |
|
1,676,850
|
| |
| | |
3 months ended
June 30, 2022 |
| |
3 months ended
June 30, 2021 |
| ||||||
| | |
$
|
| |
$
|
| ||||||
Salaries
|
| | | | 872,123 | | | | | | 340,100 | | |
基於股份的薪酬
|
| | | | 1,049,514 | | | | | | 296,022 | | |
| | | | | 1,921,637 | | | | | | 636,122 | | |