Exhibit 99.1
Mind Medicine (MindMed) Inc.
Condensed Consolidated Interim Financial Statements
(Expressed in Thousands of United States Dollars)
For The Three and Six Months Ended June 30, 2021 and June 30, 2020
(Unaudited)
Mind Medicine (MindMed) Inc.
Condensed Consolidated Interim Statements of Financial Position
(Unaudited)
(Expressed in thousands of United States Dollars)
As at
June 30, 2021 (Unaudited) | December 31, 2020 (Audited) | |||||||
Assets | ||||||||
Current | ||||||||
Cash | $ | 157,036 | $ | 80,094 | ||||
Funds held in trust (Note 5) | 62 | - | ||||||
Prepaid and other current assets | 1,460 | 875 | ||||||
Total current assets | 158,558 | 80,969 | ||||||
Non-current assets | ||||||||
Property and equipment, net | 86 | - | ||||||
Intangible assets, net (Note 6) | 25,233 | 4,675 | ||||||
Goodwill (Note 4) | 9,992 | - | ||||||
Total assets | $ | 193,869 | $ | 85,644 | ||||
Liabilities | ||||||||
Current | ||||||||
Accounts payable and accrued liabilities | $ | 10,716 | $ | 2,377 | ||||
Non-current liabilities | ||||||||
Deferred tax liability (Note 4) | 6,750 | - | ||||||
Total liabilities | 17,466 | 2,377 | ||||||
Shareholders' equity | ||||||||
Share capital (Note 7) | 233,711 | 105,604 | ||||||
Warrants (Note 8) | 21,170 | 15,871 | ||||||
Contributed surplus | 12,314 | 2,321 | ||||||
Accumulated other comprehensive income | 1,167 | 284 | ||||||
Deficit | (91,959 | ) | (40,813 | ) | ||||
Total shareholders' equity | 176,403 | 83,267 | ||||||
Total liabilities and shareholders' equity | $ | 193,869 | $ | 85,644 |
Commitments (Note 13)
The accompanying notes are an integral part of these consolidated financial statements
1
Mind Medicine (MindMed) Inc.
Condensed Consolidated Interim Statements of Loss and Comprehensive Loss
(Unaudited)
For the three and six months ended June 30
(Expressed in thousands of United States Dollars)
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Expenses | ||||||||||||||||
Research and development (Note 11) | $ | 4,667 | $ | 2,700 | $ | 10,426 | $ | 4,504 | ||||||||
General and administrative (Note 12) | 6,666 | 1,873 | 12,799 | 3,753 | ||||||||||||
Share-based payments (Notes 7(i) and 9) | 21,843 | 1,314 | 23,710 | 1,729 | ||||||||||||
Amortization (Note 6) | 3,263 | 138 | 4,442 | 275 | ||||||||||||
36,439 | 6,025 | 51,377 | 10,261 | |||||||||||||
Loss before the undernoted items | (36,439 | ) | (6,025 | ) | (51,377 | ) | (10,261 | ) | ||||||||
Interest income | 6 | 3 | 14 | 8 | ||||||||||||
Other income | 99 | - | 112 | - | ||||||||||||
Foreign exchange gain (loss) | 33 | 209 | 105 | (451 | ) | |||||||||||
Gain on revaluation of derivative liability | - | 126 | - | 126 | ||||||||||||
Listing expense (Note 3) | - | (30 | ) | - | (2,172 | ) | ||||||||||
Loss before income taxes | (36,301 | ) | (5,717 | ) | (51,146 | ) | (12,750 | ) | ||||||||
Income taxes | - | - | - | - | ||||||||||||
Net loss for the period | (36,301 | ) | (5,717 | ) | (51,146 | ) | (12,750 | ) | ||||||||
Foreign currency translation adjustment | 726 | (40 | ) | 883 | (28 | ) | ||||||||||
Net loss and comprehensive loss for the period | $ | (35,575 | ) | $ | (5,757 | ) | $ | (50,263 | ) | $ | (12,778 | ) | ||||
Basic and diluted loss per common share | $ | (0.09 | ) | $ | (0.02 | ) | $ | (0.13 | ) | $ | (0.05 | ) | ||||
Weighted average number of common shares outstanding | ||||||||||||||||
Basic and diluted (Note 10) | 405,663,549 | 263,655,210 | 397,418,146 | 232,794,252 |
The accompanying notes are an integral part of these consolidated financial statements
2
Mind Medicine (MindMed) Inc. (Formerly Broadway Gold Mining Ltd.)
Consolidated Statements of Changes in Shareholders’ Equity
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Six Months Ended June 30, 2021
Subordinate Voting Shares | Multiple Voting Shares | Share
Capital Amount | Warrants | Contributed Surplus | Accumulated OCI | Deficit | Total | |||||||||||||||||||||||||
Balance, December 31, 2019 | 48,660,204 | - | - | - | - | - | (5,474 | ) | (5,474 | ) | ||||||||||||||||||||||
Consolidation of shares (Notes 3 and 7(ii)) 1 | 6,232,525 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Shares and warrants deemed issued related to the reverse takeover transaction (Notes 3 and 7(iii)) | 189,923,751 | 550,000 | 34,925 | 788 | - | - | - | 35,713 | ||||||||||||||||||||||||
Issuance of share capital net of share issuance costs (Note 7) | 24,953,850 | - | 7,554 | 199 | - | - | - | 7,752 | ||||||||||||||||||||||||
Share based payments (Note 7(i)) | 1,244,870 | - | 124 | - | - | - | - | 124 | ||||||||||||||||||||||||
Warrants exercised (Note 8) | 3,067,275 | - | 1,085 | (355 | ) | - | - | - | 730 | |||||||||||||||||||||||
Stock options exercised (Note 9) | 275 | - | 121 | (52 | ) | - | - | 69 | ||||||||||||||||||||||||
Stock option expense (Note 9) | - | - | - | - | 1,605 | - | - | 1,605 | ||||||||||||||||||||||||
Net Loss and comprehensive loss for the period | - | - | - | - | - | - | (12,778 | ) | (12,778 | ) | ||||||||||||||||||||||
Balance, June 30, 2020 | 225,697,271 | 550,000 | $ | 43,810 | $ | 631 | $ | 1,553 | $ | - | $ | (18,252 | ) | $ | 27,741 | |||||||||||||||||
Balance, December 31, 2020 | 306,135,160 | 550,000 | $ | 105,604 | $ | 15,871 | $ | 2,321 | $ | 284 | $ | (40,813 | ) | $ | 83,267 | |||||||||||||||||
Exchange of shares (Note 7(x)) | 13,882,180 | (138,882 | ) | - | - | - | - | - | - | |||||||||||||||||||||||
HealthMode acquisition share consideration (Note 4) | - | 81,497 | 27,048 | - | 111 | - | - | 27,159 | ||||||||||||||||||||||||
Issuance of share capital net of share issuance costs (Note 7) | 26,930,000 | - | 68,319 | 13,609 | - | - | - | 81,927 | ||||||||||||||||||||||||
Share based payments (Note 7(i)) | 1,244,870 | - | 133 | - | - | - | - | 133 | ||||||||||||||||||||||||
Warrants exercised (Note 8) | 7,284,170 | - | 18,986 | (8,310 | ) | - | - | - | 10,676 | |||||||||||||||||||||||
Options exercised (Note 9) | 10,828,064 | - | 9,255 | - | (3,982 | ) | - | - | 5,273 | |||||||||||||||||||||||
Shares issued for settlement of RSUs | 1,741,605 | - | 4,366 | - | (4,366 | ) | - | - | - | |||||||||||||||||||||||
Stock option expense (Note 9) | - | - | - | - | 18,230 | - | - | 18.230 | ||||||||||||||||||||||||
Net Loss and comprehensive loss for the period | - | - | - | - | - | 883 | (51,146 | ) | (50,263 | ) | ||||||||||||||||||||||
Balance, June 30, 2021 | 368,046,049 | 492,675 | $ | 233,711 | $ | 21,170 | $ | 12,314 | $ | 1,167 | $ | (91,959 | ) | $ | 176,403 |
1 Number of shares reflect the retrospective application of the 8:1 share consolidation.
The accompanying notes are an integral part of these consolidated financial statements
3
Mind Medicine (MindMed) Inc.
Condensed Consolidated Interim Statements of Cash Flows
(Unaudited)
(Expressed in Thousands of United States Dollars)
For the Six Months Ended
June 30, 2021 | June 30, 2020 | |||||||
Operating activities | ||||||||
Net loss | $ | (51,146 | ) | $ | (12,778 | ) | ||
Items not affecting cash | ||||||||
Share-based payments (Notes 7(i) and 9) | 18,363 | (1,729 | ) | |||||
Listing expense - share consideration (Note 3) | - | 1,539 | ||||||
Amortization of intangible assets (Note 6) | 4,442 | 275 | ||||||
Derivative gain | - | (126 | ) | |||||
Foreign exchange | (105 | ) | - | |||||
Changes in non-cash operating assets and liabilities | ||||||||
Prepaid and other current assets | (585 | ) | (795 | ) | ||||
Accounts payable and accrued liabilities | 8,339 | (496 | ) | |||||
Working capital effect of Healthmode acquisition | (418 | ) | - | |||||
Net cash used in operating activities | (21,110 | ) | (10,651 | ) | ||||
Investing activities | ||||||||
HealthMode acquisition – cash component (Note 4) | (475 | ) | - | |||||
Property and equipment | (19 | ) | - | |||||
Net cash used in investing activities | (494 | ) | - | |||||
Financing activities | ||||||||
Proceeds from issuance of share capital, net of issuance costs (Note 7) | 81,927 | 28,017 | ||||||
Proceeds from exercise of warrants (Note 8) | 10,676 | - | ||||||
Proceeds from exercise of options (Note 9) | 5,273 | - | ||||||
Net cash provided by financing activities | 97,876 | 28,017 | ||||||
Increase in cash | 76,272 | 17,366 | ||||||
Foreign exchange impact on cash | 732 | - | ||||||
Cash, beginning of period | 80,094 | 6,702 | ||||||
Cash, end of period | $ | 157,098 | $ | 24,068 | ||||
Supplemental cash flow Information | ||||||||
Cash | $ | 157,036 | $ | 24,068 | ||||
Funds held in trust (Note 5) | 62 | 16 | ||||||
Cash and funds held in trust | 157,098 | $ | 24,068 |
The accompanying notes are an integral part of these consolidated financial statements
4
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
1. | NATURE OF OPERATIONS |
Mind Medicine (MindMed) Inc. (formerly Broadway Gold Mining Ltd.) (the “Company” or “MindMed”) is incorporated under the laws of the Province of British Columbia. Its wholly owned subsidiaries, Mind Medicine, Inc. (“MindMed US”), HealthMode, Inc. (HealthMode”), MindMed Pty Ltd. and MindMed GmbH are incorporated in Delaware, Delaware, Australia and Switzerland respectively. Prior to February 27, 2020, the Company’s operations were conducted through MindMed US.
The Company’s head office and address of its registered and records office is 1166 Alberni Street, Suite 1604, Vancouver, British Columbia V6E 3Z3. On February 27, 2020, MindMed completed a reverse takeover transaction with Broadway Gold Mining Ltd. (“Broadway”) by way of a plan of arrangement which resulted in the Company becoming the parent company of MindMed US. MindMed US is deemed to be the acquirer in the reverse takeover transaction. As a result, the consolidated statements of financial position are presented as a continuance of MindMed US and the comparative figures presented are those of MindMed US. See Note 3 for details.
MindMed is a neuro-pharmaceutical drug development platform advancing medicines based on psychedelic substances through rigorous science and clinical trials. MindMed’s mission is to discover, develop and deploy psychedelic inspired medicines and experiential therapies that alleviate suffering and improve health. The Company seeks to prove the safety and efficacy of psychedelic-based substances as disruptive technologies and solutions for a continuum of mental illnesses and high unmet medical needs through its unique drug development platform.
The consolidated financial statements were prepared on a going concern basis, which assumes that the Company will continue its operations for the foreseeable future and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.
The outbreak of the novel strain of coronavirus, specifically identified as “COVID-19”, has resulted in governments worldwide enacting emergency measures to combat the spread of the virus. These measures, which include the implementation of travel bans, self-imposed quarantine periods and social distancing, have caused material disruption to businesses globally resulting in an economic slowdown. Global equity markets have experienced significant volatility and weakness. Depending on the length and severity of the pandemic, COVID-19 could impact the Corporation’s operations, could cause delays relating to approval from the FDA and equivalent organizations in other countries, could postpone research activities, could impair the Corporation’s ability to raise funds depending on COVID-19’s effect on capital markets, and could affect logistics and the Corporation’s ability to move materials in a timely manner to clinical trial sites or production of GMP materials (which availability of GMP materials may also impact clinical trial timelines).
To the knowledge of the Company’s management as of the date hereof, COVID-19 does not present, at this time, any specific known impacts to the Company in relation to the Corporation’s business objectives or disclosed milestones related thereto. The Company relies on third parties to conduct and monitor the Company’s pre-clinical studies and clinical trials. However, to the knowledge of Company’s management, the ability of these third parties to conduct and monitor pre-clinical studies and clinical trials has not been and is not anticipated to be impacted by COVID-19. The Company is not currently aware of any changes in laws, regulations or guidelines, including tax and accounting requirements, arising from COVID-19 which would be reasonably anticipated to materially affect the Company’s business.
Exchange Listing
The Subordinate Voting Shares of the Company were listed for trading on the NEO Exchange with the trading symbol “MMED” on March 3, 2020. The Subordinate Voting Shares of the Company were listed for trading on the NASDAQ Exchange with the trading symbol “MNMD” on April 27, 2021.
5
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
2. | BASIS OF PRESENTATION |
Statement of Compliance
These condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34, “Interim Financial Reporting” (“IAS 34”) as issued by the International Accounting Standards Board (“IASB”) and interpretations issued by the International Financial Reporting Standards (“IFRS”) Interpretations Committee (“IFRIC”). Accordingly, certain information and footnote disclosure normally included in the annual financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”), as issued by the IASB, have been omitted or condensed.
The accounting policies applied by the Company in these unaudited condensed interim consolidated financial statements are the same as those applied in audited consolidated financial statements for the year ended December 31, 2020.
These condensed consolidated interim financial statements should be read in conjunction with the consolidated financial statements for the year ended December 31, 2020.
These condensed consolidated interim financial statements were approved for issuance by the Board of Directors on August 11, 2021.
Basis of Measurement
These consolidated financial statements have been prepared on the historical cost basis, except for certain financial assets and liabilities measured at fair value as determined at each reporting period.
Functional and Presentation Currency
These consolidated financial statements are presented in United States dollars, which is the Company’s presentation currency. The functional currency of the Company and its subsidiaries are as follows:
Mind Medicine (MindMed) Inc. | Canadian dollar |
Mind Medicine, Inc. (US operating company) | US dollar |
HealthMode Inc. | US dollar |
MindMed Pty Ltd. (Australian subsidiary) | US dollar |
Mind Med Discover GmbH (Swiss subsidiary) | Swiss franc |
The Company and its subsidiaries assess their functional currency individually. The functional currency of each of the Company’s subsidiaries is the currency of the primary economic environment in which each entity operates. Determination of functional currency involves certain judgments to determine the primary economic environment, and this is re-evaluated for each new entity or if conditions change.
Significant accounting policies
These condensed consolidated interim financial statements have been prepared using the same accounting policies and methods as those used in the consolidated financial statement for the year ended December 31, 2020.
6
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
2. | BASIS OF PRESENTATION (Continued) |
Use of significant estimates and assumptions
The preparation of financial statements in accordance with IAS 34 requires the use of certain significant estimates and assumptions. It also requires management to exercise judgment when applying the Company’s accounting policies. The critical accounting estimates and judgments have been set out in notes 2 and 3 to the Company’s consolidated financial statements for the year ended December 31, 2020.
Subsidiaries
These consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries:
• Mind Medicine, Inc. (US operating company)
• MindMed Pty Ltd. (Australian subsidiary)
• Mind Med Discover GmbH (Swiss subsidiary)
• HealthMode Inc. (digital technology subsidiary)
The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases. The accounting policies of subsidiaries have been changed when necessary to align them with the policies adopted by the Company.
3. | REVERSE TAKEOVER |
On February 27, 2020, the Company announced the completion of its reverse takeover transaction (the “Transaction”) by way of a plan of arrangement under the Business Corporations Act (British Columbia) (the “Arrangement”) pursuant to the terms of an arrangement agreement entered into on October 15, 2019 (the “Arrangement Agreement”) between Broadway, Madison Metals Inc., Broadway Delaware Subco Inc. (“Delaware Subco”) and MindMed US.
The Transaction
Immediately prior to the closing of the Transaction, Broadway: (a) consolidated its common shares, warrants and options on an eight-for-one basis (the “Consolidation”), (b) changed its name to “Mind Medicine (MindMed) Inc.” (the “Name Change”), (c) reclassified its post-Consolidation common shares as subordinate voting shares (the “Subordinate Voting Shares”) and (d) created a new class of multiple voting shares (the “Multiple Voting Shares”) ((c) and (d) together, the “Share Capital Amendment”). Broadway’s shareholders received 6,232,525 Subordinate Voting Shares of the resulting issuer (the “Resulting Issuer”). The substance of the Transaction is a reverse acquisition of a non-operating company. The Transaction does not constitute a business combination as the Company does not meet the definition of a business under IFRS 3 – Business Combinations. Immediately after the Transaction, shareholders of MindMed US owned 97% of the voting rights of the Company. As a result, the Transaction has been accounted for as a capital transaction with MindMed US being identified as the accounting acquirer and the equity consideration being measured at fair value, using the acquisition method of accounting. The Transaction has been accounted for in the consolidated financial statements as a continuation of the financial statements of MindMed US.
NEO Exchange Listing
The Subordinate Voting Shares of the Company were listed for trading on the NEO Exchange with the trading symbol “MMED” on March 3, 2020.
7
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
3. | REVERSE TAKEOVER (Continued) |
Purchase Price Consideration
MindMed US is deemed to have acquired the former Broadway as part of the Arrangement. The transaction was accounted for using the acquisition method of accounting whereby the assets acquired, and liabilities assumed were recorded at their estimated fair value at the acquisition date. The acquisition was not assessed to be a business combination and is therefore treated as an asset acquisition under the scope of IFRS 2 – Share Based Payments. The consideration consisted entirely of shares of the Company which were measured at the estimated fair value on the date of acquisition. The fair value of the Subordinate Voting Shares issued to the former Broadway shareholders was determined to be $1,539 based on the fair value of the shares issued.
In connection with the acquisition of Broadway, the Company incurred acquisition costs of $395.
Subordinate Voting Shares of the Company issued | 6,232,525 | |||
Fair value of shares issued @CAD$0.33 (USD $0.247) per share | $ | 1,539 | ||
Identifiable assets acquired | 23 | |||
Identifiable liabilities assumed | (261 | ) | ||
Net liabilities assumed | 238 | |||
Acquisition costs | 365 | |||
Total purchase price (recorded as Listing expense) | $ | 2,142 |
4. | BUSINESS COMBINATIONS |
On February 26, 2021 the Company acquired 100% of the issued and outstanding shares of Healthmode for aggregate consideration of $27,634, consisting of cash of CAD $286 (USD $225), a prior advance of $250, equity consideration of 81,497 multiple voting shares of MindMed (equivalent to 8,149,700 subordinate voting shares), and 33,619 stock options, which are convertible into Subordinate Voting Shares of the Company.
In completing this transaction, MindMed Mergerco Inc., (“Mergerco”) a wholly owned Delaware subsidiary of the Company merged with and into HealthMode. As a result, the separate corporate existence of Mergerco ceased and HealthMode continued its corporate existence as the surviving corporation of the Merger and as a wholly-owned subsidiary of the Company.
HealthMode’s primary operations consist of developing technologies using Artificial Intelligence (AI)-enabled digital measurement to increase the precision and speed of clinical research and patient monitoring.
The acquisition of HealthMode is accounted for as a business combination under IFRS 3 which requires the acquiror to determine (i) the fair value of the consideration paid, (ii) the fair value of assets acquired and liabilities assumed as well as any non-controlling interest, and recognizing the difference between (i) and (ii) as goodwill.
8
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
4. | BUSINESS COMBINATIONS (continued) |
(i) | Outlined below is a summary of the purchase consideration and fair value of assets acquired and liabilities assumed: |
Details of the consideration transferred are: | ||||
Cash paid (CAD $286 converted to USD @ 1.2685 CAD/USD) | $ | 225 | ||
Cash advances paid ($USD) | 250 | |||
Fair value of shares issued (FV of a Mind Medicine (MindMed) Inc. share = USD $3.32 per share based on closing share price as at the transaction date) | 27,048 | |||
Value of options issued (33,619 options at FV of USD $3.30 /share option (using Black-Scholes model) | 111 | |||
Total | $ | 27,634 |
The fair value of the shares issued as consideration was determined as follows: | ||||
Number of shares issued (equivalent) | 8,149,700 | |||
Fair value of a Mind Medicine (MindMed) Inc. share ($USD) | $ | 3.32 | ||
$ | 27,048 |
The estimated fair values of the assets acquired, and liabilities assumed in the acquisition of Healthmode for purposes of the provisional purchase price allocation are as follows:
Cash | $ | 178 | ||
Prepaid and other current assets | 74 | |||
Property and equipment | 1 | |||
Intangible assets (acquired technology) | 25,000 | |||
Goodwill | 9,992 | |||
Total assets | $ | 35,260 | ||
Accounts payable and accrued liabilities | 876 | |||
Deferred tax liability | 6,750 | |||
Total liabilities | $ | 7,626 | ||
Net assets acquired | $ | 27,634 |
The intangible assets consist of the following:
Acquired technology | Useful Life | |||||
Frontend Systems Developed | $ | 5,000 | 2 years | |||
Backend Systems Developed | 5,000 | 2 years | ||||
Value of models/data/work product | 5,000 | 2 years | ||||
HM Pooply Product | 5,000 | 2 years | ||||
HM Cough Product | 5,000 | 2 years | ||||
$ | 25,000 |
9
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
4. | BUSINESS COMBINATIONS (continued) |
The application of IFRS requires management to determine the fair value of the net assets acquired and liabilities assumed (with certain exceptions). As the acquisition closed on February 26, 2021, management has not completed its assessment of the fair value of assets acquired and liabilities assumed. As management completes its assessment of the fair value of net assets acquired and liabilities assumed, there could be adjustments to the values outlined above, however such adjustments are not expected to be material. This period such revisions may be made is up to 12 months from the date of the acquisition.
The goodwill is attributable to the value of the assembled workforce, and the related expertise and developed business function. Further, the acquisition is expected to allow the Company streamline its product development processes. None of the goodwill is expected to be deductible for tax purposes.
(ii) | Acquisition-related costs |
Acquisition-related costs of $296 were incurred by the Company and are included in general and administrative expenses. These costs primarily consist of diligence and legal costs.
(iii) | Impact on revenues and net income |
Pro forma information is not presented as it is not considered material.
5. | FUNDS HELD IN TRUST |
Cash held in trust of $62 (December 31, 2020 - $Nil) represents unrestricted funds held at a Canadian chartered bank by the Company’s corporate counsel, representing funds deposited for future expenses.
6. | INTANGIBLE ASSETS |
Cost | ||||
Balance, December 31, 2020 | $ | 5,500 | ||
HealthMode acquisition (Note 4) | 25,000 | |||
Balance, June 30, 2021 | $ | 30,500 | ||
Accumulated amortization | ||||
Balance, December 31, 2020 | 825 | |||
Amortization | $ | 4,442 | ||
Balance, June 30, 2021 | $ | 5,267 | ||
Net carrying amount | ||||
December 31, 2020 | $ | 4,675 | ||
June 30, 2021 | $ | 25,233 |
10
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
6. | INTANGIBLE ASSETS (continued) |
In July 2019, MindMed US acquired the assets of the 18-methyloxycoronaridine (“18-MC”) program from Savant Addiction Medicine, LLC in exchange for the issuance by MindMed US of 55,000,000 class A common shares. The intangible assets were valued based on the shares exchanged. The shares were valued using third party arm’s-length purchases of the MindMed US class C common shares at the time of acquisition of 18-MC which were issued at $0.10 per share.
In February 2021, the Company completed the acquisition of HealthMode (Note 4). The intangible assets acquired were valued based on the fair value of consideration given and assets and liabilities acquired.
7. | SHARE CAPITAL |
Pursuant to the terms of the Arrangement, the Company’s equity structure reflects the equity structure of Broadway (the accounting acquiree), including the equity interests Broadway issued to effect the combination. Accordingly, the equity structure of MindMed US (the accounting acquirer) is restated using the exchange ratio established in the Agreement to reflect the number of shares of the Broadway (the accounting acquiree) issued in the reverse takeover. On February 27, 2020, all outstanding Class B common shares (“Class B Shares”), Class C common shares (“Class C Shares”) and Class D common shares (“Class D Shares”) of MindMed US were exchanged for Class A common shares of MindMed US (“Class A Shares”), immediately following which all Class A Shares were exchanged, on a one-for-one basis (the “Exchange Ratio”), for Subordinate Voting Shares or Multiple Voting Shares (in the case of Multiple Voting Shares the exchange was on a one-for-one-hundred basis) of the Resulting Issuer (“Resulting Issuer Shares”) on a post-Consolidation basis. Such Class A Shares were then cancelled pursuant to the Arrangement, and the MindMed US issued 1,000 common shares to the Company as consideration for issuing the Resulting Issuer Shares to the former MindMed US shareholders.
Authorized
The Company’s authorized capital consists of (i) an unlimited number of Subordinate Voting Shares, and (ii) an unlimited number of Multiple Voting Shares.
The holders of Subordinate Voting Shares are entitled to one vote for each Subordinate Voting Share held. The holders of Multiple Voting Shares are entitled to 100 votes for each Multiple Voting Share held.
Voting Rights
All holders of Subordinate Voting Shares and Multiple Voting Shares are entitled to receive notice of any meeting of shareholders of the Company, and to attend, vote and speak at such meetings, except those meetings at which only holders of a specific class of shares are entitled to vote separately as a class under the Business Corporations Act (British Columbia). A quorum for the transaction of business at any meeting of shareholders is two persons present at the meeting, each of whom is entitled to vote at the meeting, and who hold or represent by proxy in the aggregate not less than 5% of the outstanding shares of the Company entitled to vote at the meeting.
On all matters upon which shareholders the Company are entitled to vote:
• | each Subordinate Voting Share is entitled to one vote per Subordinate Voting Share; and |
• | each Multiple Voting Share is entitled to 100 votes per Multiple Voting Share. |
Unless a different majority is required by law or the articles of the Company, resolutions to be approved by shareholders require approval by a simple majority of shareholders.
11
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
7. | SHARE CAPITAL (Continued) |
Conversion Rights and Conditions
Issued and outstanding Multiple Voting Shares, including fractions thereof, may at any time, subject to the FPI Condition (as defined below), at the option of the holder, be converted into Subordinate Voting Shares at a ratio of 100 Subordinate Voting Shares per Multiple Voting Share. Further, the board of directors of the Company may determine in the future that it is no longer advisable to maintain the Multiple Voting Shares as a separate class of shares and may cause all of the issued and outstanding Multiple Voting Shares to be converted into Subordinate Voting Shares at a ratio of 100 Subordinate Voting Shares per Multiple Voting Share.
The right of the Multiple Voting Shares to convert into Subordinate Voting Shares is subject to certain conditions in order to maintain the status of the Company as a “foreign private issuer” under United States securities laws (the “FPI Condition”).
Share Capital Issued
Subordinate Voting | Multiple Voting | Total Voting Rights | ||||||||||||||||||
Broadway share consolidation | (ii) | 6,232,525 | 6,232,525 | $ | 1,539 | |||||||||||||||
Shares exchanged under Arrangement | (iii) | 189,923,751 | 189,923,751 | 27,886 | ||||||||||||||||
Shares exchanged under Arrangement | (iii) | 550,000 | 55,000,000 | 5,500 | ||||||||||||||||
Bought deal financing - May 2020 | (iv) | 24,953,850 | 24,953,850 | 7,525 | ||||||||||||||||
Bought deal financing - Oct 2020 | (v) | 27,381,500 | 27,381,500 | 16,432 | ||||||||||||||||
Bought deal financing - Dec 2020 | (vi) | 18,170,000 | 18,170,000 | 6,340 | ||||||||||||||||
Warrants exercised | 31,420,721 | 31,420,721 | 33,245 | |||||||||||||||||
Options exercised | 2,563,073 | 2,563,073 | 1,318 | |||||||||||||||||
Share-based settlement payment | (vii) | 3,000,000 | 3,000,000 | 5,570 | ||||||||||||||||
Director compensation | (i) | 2,489,740 | 2,489,740 | 249 | ||||||||||||||||
Balance December 31, 2020 | 306,135,160 | 550,000 | 361,135,160 | $ | 105,604 | |||||||||||||||
Bought deal financing - Jan 2021 | (viii) | 20,930,000 | 20,930,000 | 59,098 | ||||||||||||||||
Private placement - Mar 2021 | (ix) | 6,000,000 | 6,000,000 | 9,221 | ||||||||||||||||
Warrants exercised | 7,284,170 | 7,284,170 | 18,986 | |||||||||||||||||
Options exercised | 10,828,064 | 10,828,064 | 9,255 | |||||||||||||||||
RSUs settled | 1,741,605 | 1,741,605 | 4,366 | |||||||||||||||||
Healthmode acquisition | Note 4 | - | 81,497 | 8,149,700 | 27,048 | |||||||||||||||
Conversion of shares | (x) | 13,882,180 | (138,822 | ) | - | - | ||||||||||||||
Director compensation | (i) | 1,244,870 | 1,244,870 | 133 | ||||||||||||||||
Balance June 30, 2021 | 368,046,049 | 492,675 | 417,313,569 | $ | 233,711 |
12
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
7. | SHARE CAPITAL (Continued) |
(i) | On September 16, 2019, MindMed US entered into an agreement with a director of the MindMed US pursuant to which the director agreed to: (i) join the board of directors of MindMed US, (ii) obtain a loan (the “Loan”) of $500 for the sole purpose of acquiring 5,000,000 Class D shares, and (iii) purchase 5,000,000 Class D shares for $500. |
▪ | The Loan is secured by the Class D shares, which is the sole security and recourse against the director. One-quarter of the Loan ($125) shall be automatically deemed to be repaid and satisfied on each six-month anniversary of the date of the Loan (the “Repayment Date”) so long as the director remains a member of the board of directors of MindMed US. |
▪ | If the director ceases to be a member of the board of directors of MindMed US and all affiliates of MindMed US, other than as a result of his disqualification under applicable corporate law or his resignation, the Loan shall be automatically deemed to be repaid and satisfied in full and the director shall be fully and finally released from his obligations under the Loan. |
▪ | The principal remaining from time to time unpaid and outstanding shall bear interest, before and after an event of default at 2% per annum calculated monthly, not in advance. Accrued and unpaid interest shall be payable on each Repayment Date. The director has the right and privilege of prepaying the whole or any portion of the principal amount of the Loan at any time or times prior to maturity or if an event of default has occurred, whichever comes first, without notice, bonus or penalty. All such prepayments shall be applied first in satisfaction of any accrued but unpaid interest and thereafter to the outstanding principal amount of the Loan. | |
The Loan has been accounted for as an option plan since MindMed does not have full recourse to the outstanding loan balance. In the event the director ceases to be a member of the board of directors of MindMed US and all affiliates of MindMed US, the Class D Shares (which have since been exchanged for Subordinate Voting Shares) would be tendered back to the Company without any payment being made. As a result, the Company has not recognized a loan receivable or the corresponding Class D Shares (or resulting Subordinate Voting Shares) as outstanding. The Company has estimated a grant-date fair value, which is recorded as share-based compensation expense over a two-year vesting period with a corresponding amount to share capital. The fair value has been estimated using the Black- Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 151%, (iii) risk-free rate of 1.74%, (iv) share price of $0.10, (v) forfeiture rate of 0%, and (vi) expected life of 24 months. The total grant-date fair value is $500. | ||
In connection with the Transaction, the directors of MindMed US were elected as directors of the Company. The Class D Shares issued pursuant to the Loan were converted to Subordinate Voting Shares. Total share-based compensation for the six month period ended June 30, 2021 is $133 (2020 - $124). |
(ii) | As at February 26, 2020, Broadway had 49,860,200 common shares issued and outstanding; pursuant to the Arrangement Agreement, Broadway’s common shares were consolidated on an eight to one (8:1) basis and converted to Subordinate Voting Shares. |
13
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
7. | SHARE CAPITAL (Continued) |
(iii) | Pursuant to the Arrangement Agreement, 244,923,751 Class A Shares were exchanged for Subordinate Voting Shares or Multiple Voting Shares, as applicable. Pursuant to the Arrangement Agreement, 1,000 common shares of MindMed US were issued to Broadway in consideration of the issuance of the Subordinate Voting Shares and Multiple Voting Shares to former MindMed US shareholders. Class A Shares were exchanged for either: (a) Subordinate Voting Shares (189,923,751 Class A Shares were exchanged for 189,923,751 Subordinate Voting Shares); or (b) Multiple Voting Shares (55,000,000 Class A Shares were exchanged for 550,000 Multiple Voting Shares). |
(iv) | On May 26, 2020, the Company completed a bought deal financing resulting in the issuance of 24,953,850 units (the “May Units”) at a price per May Unit of CAD $0.53 ($0.38) for gross proceeds of $9,582. Each May Unit comprised one Subordinate Voting Share and one-half of one Subordinate Voting Share purchase warrant (each whole warrant, a "May Warrant"). Each May Warrant entitles the holder thereof to purchase one Subordinate Voting Share at an exercise price of CAD $0.79 ($0.57) until May 26, 2022. Also in connection with this transaction, the Company issued 994,034 compensation warrants to its underwriter (Note 8). Total cash share issuance costs of $1,291 were deducted from the gross proceeds. |
(v) | On October 30, 2020, the Company completed a bought deal financing resulting in the issuance of 27,381,500 units of the Company (the “October Units”) at a price per October Unit of CAD $1.05 ($0.79) for gross proceeds of $22,075. Each October Unit comprised one Subordinate Voting Share of the Company and one-half of one Subordinate Voting Share purchase warrant (an “October Warrant”). Each October Warrant entitles the holder thereof to purchase one Subordinate Voting Share at an exercise price of CAD $1.40 ($1.05) until October 30, 2023. Also in connection with this transaction, the Company issued 1,090,200 compensation warrants to its underwriter (Note 8). Total cash share issuance costs of $1,589 were deducted from the gross proceeds. |
(vi) | On December 11, 2020, the Company completed a bought deal financing resulting in the issuance of 18,170,000 units of the Company (the "December Units") at a price per December Unit of CAD $1.90 ($1.49) for gross proceeds of $26,506. Each December Unit comprised one Subordinate Voting Share of the Company and one-half of one Subordinate Voting Share purchase warrant (a “December Warrant”). Each December Warrant entitles the holder thereof to purchase one Subordinate Voting Share at an exercise price of CAD $2.45 ($1.92) until December 11, 2023. Also in connection with this transaction, the Company issued 1,624,290 compensation warrants to its underwriter (Note 8). Total cash share issuance costs of $2,197 were deducted from the gross proceeds. |
(vii) | On December 11, 2020, the Company issued 3,000,000 subordinate voting shares in settlement of a claim made by a former promoter of the Company. The shares were valued at CAD $2.42 ($1.90) which was the value on the date that the settlement was approved. |
(viii) | On January 7, 2021, the Company completed a bought deal financing resulting in the issuance of 20,930,000 units of the Company (the "January Units") at a price per January Unit of CAD $4.40 ($3.47) for gross proceeds of $72,713. Each January Unit comprised one Subordinate Voting Share of the Company and one-half of one Subordinate Voting Share purchase warrant (a “January Warrant”). Each January Warrant entitles the holder thereof to purchase one Subordinate Voting Share at an exercise price of CAD $5.75 ($4.53) until January 7, 2024. Also in connection with this transaction, the Company issued 1,255,800 compensation warrants to its underwriter (Note 9). Total cash share issuance costs of $4,900 were deducted from the gross proceeds. |
14
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
7. | SHARE CAPITAL (Continued) |
(ix) | On March 9, 2021, the Company completed a private placement bought deal financing resulting in the issuance of 6,000,000 units of the Company (the "March Units") at a price per Unit of CAD $3.25 ($2.57) for gross proceeds of $15,397. Each March Unit comprised one subordinate voting share of the Company and one-half of one Subordinate Voting Share purchase warrant (a “March Warrant”). Each March Warrant entitles the holder thereof to purchase one Subordinate Voting Share at an exercise price of CAD $4.40 ($3.48) until March 9, 2024. Also in connection with this transaction, the Company issued 360,000 compensation warrants to its underwriter (Note 9). Total cash share issuance costs of $1,096 were deducted from the gross proceeds. |
(x) | During February and March 2021, an officer of the Company exchanged 3,500,000 subordinate voting shares for 35,000 multiple voting shares. During May and June holders of 173,821.8 multiple voting shares exchanged their shares for 17,382,180 subordinate voting shares. |
Share Capital Reserved for Issuance
A summary of shares issued and reserved for issuance is summarized below:
Number of Subordinated Voting Share Equivalents | ||||
Subordinate Voting | 368,046,049 | |||
Director Share arrangement | 540,365 | |||
Multiple Voting | 49,267,520 | |||
Stock Options | 24,476,340 | |||
Restricted Share Units | 7,618,895 | |||
Compensation Warrants | 1,888,350 | |||
Financing Warrants | 21,494,980 | |||
Total – June 30, 2021 | 473,332,499 |
8. | WARRANTS |
Compensation Warrants | Financing Warrants | Amount $ | Weighted Average Exercise Price (CAD$) | |||||||||||||
Balance, December 31, 2019 | 1,314,033 | - | 153 | 0.33 | ||||||||||||
Issued | 9,210,445 | 36,074,118 | 24,502 | 1.29 | ||||||||||||
Exercised | (9,434,278 | ) | (21,986,443 | ) | (8,784 | ) | 1.02 | |||||||||
Expired | - | - | - | - | ||||||||||||
Balance, December 31, 2020 | 1,090,200 | 14,087,675 | 15,871 | 1.78 | ||||||||||||
Issued | 1,615,800 | 13,465,000 | 13,609 | 5.31 | ||||||||||||
Issued on exercise of compensation warrants | - | 408,825 | - | - | ||||||||||||
Exercised | (817,650 | ) | (6,466,520 | ) | (8,310 | ) | 1.84 | |||||||||
Expired | - | - | - | - | ||||||||||||
Balance, June 30, 2021 | 1,888,350 | 21,494,980 | 21,170 | 4.12 |
The weighted average market fair value of shares purchased through warrant exercises during the three months ended June 30, 2021 was CAD$4.59 (December 31, 2020 - CAD$2.22).
15
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
8. | WARRANTS (continued) |
Compensation Warrants
MindMed US issued 1,314,033 compensation warrants in relation to the completion of the first tranche of the MindMed US Offering which closed on December 19, 2019. Each warrant entitled the holder to purchase one Subordinate Voting Share, at CAD $0.33 per share until the expiry date. All of these warrants were exercised during 2020.
MindMed US issued 5,483,321 compensation warrants in relation to the completion of the second and third tranches of the MindMed US Offering which took place in February 2020. Each warrant entitled the holder to purchase one Subordinate Voting Share at $0.33 CAD per share until the expiry date. All of these warrants were exercised during 2020.
Pursuant to the terms of the Arrangement, all warrants of MindMed US were exchanged for warrants of the Company.
The Company issued 994,034 compensation warrants to the underwriter in connection with a bought deal financing (Note 7(iv)) which was completed on May 26, 2020. The warrants have an expiry date of May 26, 2022. Each warrant entitles the holder to purchase one Subordinate Voting Share at CAD $0.53 per share until the expiry date. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 93%, (iii) risk-free rate of 0.30%, (iv) share price of CAD $0.55, (v) forfeiture rate of 0%, and (vi) expected life of 2 years.
The Company issued 1,642,890 compensation warrants to the underwriter in connection with a bought deal financing (Note 7(v)) which was completed on October 30, 2020. The warrants have an expiry date of October 30, 2022. Each warrant entitles the holder to purchase one unit at CAD $1.05 per warrant until the expiry date. Each unit entitles the holder to one Subordinate Voting Share and one half October Warrant. Each October Warrant entitles the holder to purchase one Subordinate Voting Share at CAD $1.40 until expiry on October 30, 2022. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 103%, (iii) risk-free rate of 0.27%, (iv) share price of $1.18 CAD, (v) forfeiture rate of 0%, and (vi) expected life of 2 years.
The Company issued 1,090,200 compensation warrants to the underwriter in connection with a bought deal financing (Note 7(vi)) which was completed on December 11, 2020. The warrants have an expiry date of December 11, 2022. Each warrant entitles the holder to purchase one unit at CAD $1.90 per warrant until the expiry date. Each unit entitles the holder to one Subordinate Voting Share and one half December Warrant. Each December Warrant entitles the holder to purchase one Subordinate Voting Share at CAD $2.45 until expiry on December 11, 2022. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 95%, (iii) risk-free rate of 0.30%, (iv) share price of $5.56 CAD, (v) forfeiture rate of 0%, and (vi) expected life of 2 years.
The Company issued 1,255,800 compensation warrants to the underwriter in connection with a bought deal financing (Note 7(viii)) which was completed on January 7, 2021. The warrants have an expiry date of January 7, 2024. Each warrant entitles the holder to purchase one unit at CAD $4.40 per warrant until the expiry date. Each unit entitles the holder to one Subordinate Voting Share and one half January Warrant. Each January Warrant entitles the holder to purchase one Subordinate Voting Share at CAD $5.75 until expiry on January 7, 2024. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 95%, (iii) risk-free rate of 0.24%, (iv) share price of $4.43 CAD, (v) forfeiture rate of 0%, and (vi) expected life of 3 years.
16
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
8. | WARRANTS (continued) |
The Company issued 360,000 compensation warrants to the underwriter in connection with a private placement financing (Note 7(ix)) which was completed on March 9, 2021. The warrants have an expiry date of March 9, 2024. Each warrant entitles the holder to purchase one March Unit at $ CAD 3.25 per warrant until the expiry date. Each March Unit entitles the holder to one Subordinate Voting Share and one half March Warrant. Each March Warrant entitles the holder to purchase one Subordinate Voting Share at CAD $4.40 until expiry on January 7, 2024. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 96%, (iii) risk-free rate of 0.42%, (iv) share price of $4.40 CAD, (v) forfeiture rate of 0%, and (vi) expected life of 3 years.
Financing Warrants
May Bought Deal (Note 7(iv)) | October Bought Deal (Note 7(v)) | December Bought Deal (Note 7(vi)) | January Bought Deal (Note 7(viii)) | March Private Placement Deal (Note 7(ix)) | Total | |||||||||||||||||||
Warrants Issued | 12,476,925 | 14,512,193 | 9,085,000 | - | - | 36,074,118 | ||||||||||||||||||
Exercised | (9,629,750 | ) | (9,937,843 | ) | (2,418,850 | ) | - | - | (21,986,443 | ) | ||||||||||||||
Expired | - | - | - | - | - | - | ||||||||||||||||||
Balance December 31, 2020 | 2,847,175 | 4,574,350 | 6,666,150 | - | - | 14,087,675 | ||||||||||||||||||
Warrants Issued | - | - | - | 10,465,000 | 3,000,000 | 13,465,000 | ||||||||||||||||||
Warrants Issued on exercise of compensation warrants | 408,825 | 408,825 | ||||||||||||||||||||||
Exercised | (775,020 | ) | (2,609,000 | ) | (3,082,500 | ) | - | - | (6,466,520 | ) | ||||||||||||||
Expired | - | - | - | - | - | - | ||||||||||||||||||
Balance June 30, 2021 | 2,072,155 | 1,965,350 | 3,992,475 | 10,465,000 | 3,000,000 | 21,494,980 | ||||||||||||||||||
Exercise Price (CAD$) | $ | 0.79 | $ | 1.40 | $ | 2.45 | $ | 5.75 | $ | 4.40 | ||||||||||||||
Expiry Date | 5/26/2022 | 10/30/2022 | 12/7/2022 | 1/7/2024 | 3/9/2024 |
17
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
9. | SHARE BASED PAYMENTS |
a) | Stock Options |
The Company has a stock option plan to advance the interests of the Company by providing employees, contractors and directors of the Company a performance incentive for continued and improved service with the Company. The plan sets out the framework for determining eligibility as well as the terms of any stock-based compensation granted. The plan was approved by the shareholders as part of the Arrangement. The standard vesting terms for employee grants are 25% on the first anniversary of the grant date and 1/48th thereafter each month for succeeding 36 months. During the period ended June 30, 2021, vesting terms on certain options, including options of the then CEO, were accelerated to vest immediately resulting in an increased compensation expense of $617.
The Company issued 18,902,500 options on February 27, 2020 and 300,000 options on March 24, 2020 to employees and directors. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 124%, (iii) risk-free rate of 1.62%, (iv) share price of CAD $0.33, (v) forfeiture rate of 0%, and (vi) expected life of 5 years. Included in this group were 7,332,500 options granted to directors and contractors which included non-standard vesting terms which provided for vesting terms from immediate vesting to monthly vesting up to 24 months.
The Company issued 1,770,000 options on April 13, 2020 and 1,450,000 options on May 6, 2020 to employees and directors. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 93%, (iii) risk-free rate of 0.3%, (iv) share price of CAD $0.54 for April options issued and CAD$0.55 for May options issued, (v) forfeiture rate of 0%, and (vi) expected life of 5 years.
The Company issued 2,250,000 options on August 15, 2020 and 2,078,000 options on September 9, 2020 and to employees and directors. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 100-103%, (iii) risk-free rate of 0.37%, (iv) share price of CAD $0.43 for August options issued and CAD $0.45 for September options issued, (v) forfeiture rate of 0%, and (vi) expected life of 5 years.
The Company issued 1,750,000 options on January 15, 2021 to employees and directors. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 89%, (iii) risk-free rate of 0.42%, (iv) share price of CAD $3.93, (v) forfeiture rate of 0%, and (vi) expected life of 5 years.
The Company issued 12,160,650 options on April 16, 2021 to employees and directors. The fair value has been estimated using the Black-Scholes option pricing model with the following assumptions: (i) expected dividend yield of 0%, (ii) expected volatility of 96%, (iii) risk-free rate of 0.84%, (iv) share price of CAD $3.08, (v) forfeiture rate of 0%, and (vi) expected life of 5 years.
Number
of Options | Weighted Average Exercise Price | |||||||
Balance, December 31, 2020 | 22,592,427 | $ | CAD 0.38 | |||||
Issued | 13,944,269 | CAD 3.18 | ||||||
Exercised | (10,828,064 | ) | CAD 0.34 | |||||
Cancelled | (1,232,292 | ) | CAD 0.50 | |||||
Balance, June 30, 2021 | 24,476,340 | $ | CAD 1.88 |
18
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
9. | SHARE BASED PAYMENTS (Continued) |
The weighted average market price of options exercised in the six months ended June 30, 2021 was CAD$4.14 (December 31, 2020 - CAD$3.75).
The following options were outstanding as at June 30, 2021:
Grant Date | Expiry Date | Number of Options | Exercise Price | Exercisable | |||||||||
27-Feb-20 | 27-Feb-25 | 5,375,693 | $ | 0.33 | CAD | 894,355 | |||||||
24-Mar-20 | 24-Mar-25 | 300,000 | $ | 0.33 | CAD | 93,750 | |||||||
13-Apr-20 | 13-Apr-25 | 782,500 | $ | 0.54 | CAD | 166,250 | |||||||
06-May-20 | 06-May-25 | 946,875 | $ | 0.55 | CAD | 108,333 | |||||||
15-Jul-20 | 15-Jul-25 | 2,250,000 | $ | 0.43 | CAD | - | |||||||
09-Sep-20 | 09-Sep-25 | 1,928,000 | $ | 0.45 | CAD | - | |||||||
15-Jan-21 | 15-Jan-26 | 1,750,000 | $ | 3.93 | CAD | - | |||||||
26-Feb-21 | 26-Feb-21 | 32,622 | $ | 0.02 | USD | 32,622 | |||||||
16-Apr-21 | 16-Apr-26 | 11,110,650 | $ | 3.08 | CAD | 2,497,374 | |||||||
June 30, 2021 | 24,476,340 | 3,792,684 |
The weighted average contractual life for the remaining options as at June 30, 2021 was 4.35 years (December 31, 2020 - 4.3 years). For the six months ended June 30, 2021, the Company recognized compensation expense from stock options of $10,852 included in share-based payments.
b) | Restricted Share Units |
The Company has adopted a Performance and Restricted Share Unit (“RSU”) Plan to advance the interests of the Company by providing employees, contractors and directors of the Company a performance incentive for continued and improved service with the Company. The plan sets out the framework for determining eligibility as well as the terms of any stock-based compensation granted. The plan was approved by the shareholders as part of the Arrangement. The standard vesting terms for RSU grants are 25% on the first anniversary of the grant date and 1/48th thereafter each month for succeeding 36 months. The fair value has been estimated based on the closing price of the stock on the day prior to the grant.
Number of RSUs | ||||
Balance, December 31, 2020 | - | |||
Issued | 9,360,500 | |||
Settled | (1,741,605 | ) | ||
Cancelled | - | |||
Balance, June 30, 2021 | 7,618,895 |
For the six months ended June 30, 2021, the Company recognized compensation expense from RSUs of $7,379 included in share-based payments.
19
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
9. | SHARE BASED PAYMENTS (Continued) |
c) | Settlement Agreement |
In June 2021, the Company agreed to issue a holding company of its former CEO 1.5 million Subordinate Voting Shares as part of a settlement agreement. The Company recognized a settlement expense from this agreement of $5,150 which is included in share-based payments. As the shares were not issued until after June 30, 2021, the amount is included in accrued liabilities.
10. | LOSS PER SHARE |
The weighted average number of Subordinate Voting Shares outstanding for the six months ended June 30, 2021 was 397,418,146 (December 31, 2020 - 361,135,160). In calculating the weighted average number of shares, the Multiple Voting Shares are included assuming the shareholders executed their conversion rights. The Company has not adjusted its weighted average number of Subordinate Voting Shares outstanding in the calculation of diluted loss per share, as the effect of warrants and options is anti-dilutive.
11. | RESEARCH AND DEVELOPMENT |
June 30, 2021 | June 30, 2020 | |||||||
Payroll, consulting and benefits | $ | 3,765 | $ | 671 | ||||
Licensing fees | 400 | 500 | ||||||
Manufacturing costs | 1,685 | 898 | ||||||
Clinical research and regulatory expenses | 2,739 | 936 | ||||||
Data and study acquisition costs | 698 | 1,273 | ||||||
Other | 1,139 | 226 | ||||||
$ | 10,426 | $ | 4,504 |
12. | GENERAL AND ADMINISTRATIVE |
June 30, 2021 | June 30, 2020 | |||||||
Payroll, consulting fees and benefits | $ | 5,437 | $ | 1,678 | ||||
Legal fees | 2,352 | 261 | ||||||
Accounting and audit | 362 | 128 | ||||||
Marketing and investor relations | 1,064 | 998 | ||||||
Insurance | 1,296 | 68 | ||||||
Intellectual property | 388 | - | ||||||
Other | 1,900 | 620 | ||||||
$ | 12,799 | $ | 3,753 |
20
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
13. | COMMITMENTS AND CONTINGENCIES |
As at June 30, 2021, the Company has obligations to make future payments, representing significant research and development contracts and other commitments that are known and committed in the amount of approximately $20,316 (December 31, 2020 - $8,586). Most of these agreements are cancelable by the Company with notice. These commitments include agreements related to the conduct of the clinical trials, sponsored research, manufacturing and preclinical studies.
The Company enters into research, development and license agreements in the ordinary course of business where the Company receives research services and rights to proprietary technologies. Milestone and royalty payments that may become due under various agreements are dependent on, among other factors, clinical trials, regulatory approvals and ultimately the successful development of a new drug, the outcome and timing of which are uncertain.
The Company periodically enters into research and license agreements with third parties that include indemnification provisions customary in the industry. These guarantees generally require the Company to compensate the other party for certain damages and costs incurred as a result of claims arising from research and development activities undertaken by or on behalf of the Company. In some cases, the maximum potential amount of future payments that could be required under these indemnification provisions could be unlimited. These indemnification provisions generally survive termination of the underlying agreement. The nature of the indemnification obligations prevents the Company from making a reasonable estimate of the maximum potential amount it could be required to pay. Historically, the Company has not made any indemnification payments under such agreements and no amount has been accrued in the consolidated financial statements with respect to these indemnification obligations.
14. | RELATED PARTY TRANSACTIONS |
For the six months ended June 30, 2021, the key management personnel of the Company were the board of directors, Chief Executive Officer, Chief Development Officer, Executive President, Chief Medical Officer, Chief Technology Officer and Chief Financial Officer.
Compensation for key management personnel of the Company was as follows:
June 30, 2021 | June 30, 2020 | |||||||
Payroll, consulting fees and other benefits | $ | 3,882 | $ | 384 | ||||
Share-based compensation | 19,051 | 84 | ||||||
$ | 22,933 | $ | 468 |
The Company incurred legal fees of $1,356 to companies controlled by a director of the Company during the six months ended June 30, 2021.
As at June 30, 2021 the Company had accounts payable and accrued liabilities outstanding of $737 (December 31, 2020 - $93) to a company controlled by a director.
Prior to March 1, 2021, directors were only compensated through share-based compensation. Effective March 1, 2021, a new director compensation plan was adopted which includes cash, stock options and deferred share units. During the six months ended June 30, 2021 compensation totaled $405 (December 31, 2020 - $384) including share-based compensation of $332.
21
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
15. | MANAGEMENT OF CAPITAL |
The Company defines its capital as share capital, warrants and deficit. The Company’s objectives when managing capital are to ensure there are sufficient funds available to carry out its research and development programs. To date, these programs have been funded through the sale of equity securities.
The Company also intends to source non-dilutive funding by accessing grants, government assistance and tax incentives, and through partnerships with corporations and research institutions. The Company uses budgets and purchasing controls to manage its costs. The Company is not exposed to any externally imposed capital requirements.
16. | FINANCIAL INSTRUMENTS |
Fair Value
Fair Value Measurement provides a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs are those that reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s assumptions with respect to how market participants would price an asset or liability. These two inputs used to measure fair value fall into the following three different levels of the fair value hierarchy:
Level 1 Quoted prices in active markets for identical instruments that are observable.
Level 2 Quoted prices in active markets for similar instruments; inputs other than quoted prices that are observable and derived from or corroborated by observable market data.
Level 3 Valuations derived from valuation techniques in which one or more significant inputs are unobservable.
The hierarchy requires the use of observable market data when available.
Cash and accounts payable and accrued liabilities are all short-term in nature and, as such, their carrying values approximate fair values. The derivative liability – foreign currency warrants are valued as Level 1 in the hierarchy, using trading values established in an active market.
Risks
The Company has exposure to credit risk, liquidity risk, interest rate risk and currency risk. The Company’s board of directors has overall responsibility for the establishment and oversight of the Company’s risk management framework. The Audit Committee of the board of directors is responsible for reviewing the Company’s risk management policies.
(a) | Credit risk |
Credit risk is the risk of financial loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the Company’s cash. The carrying amount of these financial assets represents the maximum credit exposure. Cash and funds held in trust are on deposit with major American and Canadian chartered banks and the Company invests in high-grade short-term instruments. |
22
Mind Medicine (MindMed) Inc.
Notes to Condensed Consolidated Interim Financial Statements
(Unaudited)
(Expressed in thousands of United States Dollars)
For the Three and Six Month Periods Ended June 30, 2021 and June 30, 2020
16. | FINANCIAL INSTRUMENTS (Continued) |
(b) | Liquidity risk |
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company is a development stage company and is reliant on external fundraising to support its operations. Once funds have been raised, the Company manages its liquidity risk by investing in cash and short-term instruments to provide regular cash flow for current operations. It also manages liquidity risk by continuously monitoring actual and projected cash flows. All accounts payable and accrued liabilities are due within 12 months. The board of directors reviews and approves the Company’s operating and capital budgets, as well as any material transactions not in the ordinary course of business. |
(c) | Interest rate risk |
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company holds its cash in bank accounts that have a variable rate of interest. The Company manages its interest rate risk by holding highly liquid short-term instruments and by holding its investments to maturity, where possible. The Company earned interest income for the six months ended June 30, 2021 of $14 (December 31, 2020 - $13). Therefore, a 100 basis point change in the average interest rate for the three months ended June 30, 2021 would have no material impact. |
(d) | Currency risk |
The Company is exposed to currency risk related to the fluctuation of foreign exchange rates and the degree of volatility of those rates. Currency risk is limited to the portion of the Company’s business transactions and balances denominated in currencies other than the United States dollar. |
Exposure to Foreign Currency (in USD) | Cash | Payables | Expenses Six Months to June 30, 2021 | |||||||||
Canadian Dollars | $ | 53,891 | $ | (923 | ) | $ | 4,826 | |||||
Australian Dollars | 528 | (252 | ) | 1,119 | ||||||||
Swiss Francs | 1,943 | (170 | ) | 1,519 | ||||||||
Swedish Krona | - | (49 | ) | 2,438 | ||||||||
Euro | - | (89 | ) | 216 | ||||||||
Balance, June 30, 2021 | $ | 56,365 | $ | (1,484 | ) | $ | 10,119 |
Therefore, a 1% change in the USD exchange rate would have a net impact on foreign currency balances as at June 30, 2021 of $549 (December 31, 2020 - $14). Also, a 1% change in the USD exchange rate on expenditures would have a net impact during the period of $101 assuming that all other variables remained constant. |
23