Exhibit 99.83

 

 
   
  Consolidated Financial Statements
  December 31, 2017

 

 

 

 

March 20, 2018

 

Management’s Responsibility for Financial Reporting

 

The accompanying consolidated financial statements of Immunovaccine Inc. (the “Corporation”) are the responsibility of management and have been approved by the Board of Directors. The consolidated financial statements have been prepared by management in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board. The consolidated financial statements include some amounts and assumptions based on management’s best estimates which have been derived with careful judgment.

 

In fulfilling its responsibilities, management has developed and maintains a system of internal accounting controls. These controls are designed to ensure that the financial records are reliable for preparation of the consolidated financial statements. The Audit Committee of the Board of Directors reviewed and approved the Corporation’s consolidated financial statements, and recommended their approval by the Board of Directors.

 

(signed) Frederic Ors   (signed) “Pierre Labbé”
Chief Executive Officer   Chief Financial Officer

 

 

 

 

 

 

March 20, 2018

 

Independent Auditor’s Report

 

To the Shareholders of

Immunovaccine Inc.

 

We have audited the accompanying consolidated financial statements of Immunovaccine Inc. and its subsidiary, which comprise the consolidated statements of financial position as at December 31, 2017 and December 31, 2016 and the consolidated statements of changes in equity, loss and comprehensive loss and cash flows for the years then ended and the related notes, which comprise a summary of significant accounting policies and other explanatory information.

 

Management’s responsibility for the consolidated financial statements 

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s responsibility 

Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

 

We believe that the audit evidence we have obtained in our audits is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion 

In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Immunovaccine Inc. and its subsidiary as at December 31, 2017 and December 31, 2016 and their financial performance and cash flows for the years then ended in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board.

 

(signed) “PricewaterhouseCoopers LLP”

 

Chartered Professional Accountants, Licensed Public Accountants

 

  PricewaterhouseCoopers LLP
  Summit Place, 1601 Lower Water Street, Suite 400, Halifax, Nova Scotia, Canada B3J 3P6
  T: +1 (902) 491 7400, F: +1 (902) 422 1166
   
  “PwC” refers to PricewaterhouseCoopers LLP, an Ontario limited liability partnership.

  

 

 

 

Immunovaccine Inc.
Consolidated Statements of Financial Position
As at December 31, 2017 and 2016

 

(Expressed in Canadian dollars)        
         
   2017   2016 
   $   $ 
Assets          
           
Current assets          
Cash and cash equivalents   14,909,346    13,546,899 
Amounts receivable (note 4)   261,023    268,765 
Prepaid expenses   838,060    469,261 
Investment tax credits receivable   460,681    500,108 
    16,469,110    14,785,033 
           
Property and equipment (note 5)   562,577    315,843 
           
    17,031,687    15,100,876 
           
Liabilities        
         
Current liabilities          
Accounts payable and accrued liabilities (note 6)    2,760,228    1,705,289 
Amounts due to directors (note 7)   21,245    40,101 
Current portion of long-term debt (note 8)   60,652    57,627 
    2,842,125    1,803,017 
           
Deferred share units (note 9)   1,371,368    224,250 
           
Long-term debt (note 8)   6,475,686    6,090,400 
           
    10,689,179    8,117,667 
           
Equity   6,342,508    6,983,209 
           
    17,031,687    15,100,876 

 

Commitments (note 15)

 

The accompanying notes form an integral part of these consolidated financial statements.

 

Approved on behalf of the Board of Directors

 

(signed) “James W. Hall”, Director (signed) “Wayne Pisano”, Director

 

 

 

 

Immunovaccine Inc.
Consolidated Statements of Changes in Equity
For the years ended December 31, 2017 and 2016

 

(Expressed in Canadian dollars)                    
                     
   Share   Contributed             
   Capital   Surplus   Warrants   Deficit   Total 
   $   $   $   $   $ 
   (note 9)   (note 10)   (note 11)         
                     
Balance, December 31, 2015   43,600,557    5,612,103    753,375    (49,896,677)   69,358 
                          
Net loss and comprehensive loss for the year               (8,895,821)   (8,895,821)
Issuance of shares in private placements   15,566,000                15,566,000 
Share issuance costs   (1,479,912)               (1,479,912)
Issuance of warrants in a private placement           436,500        436,500 
Warrant issuance costs           (40,912)       (40,912)
Issuance of broker warrants           268,710        268,710 
Exercise of warrants   50,700        (3,900)       46,800 
Expiry of warrants       753,375    (753,375)        
Employee share options:                         
Value of services recognized       812,501            812,501 
Exercise of options   416,918    (216,933)           199,985 
                          
Balance, December 31, 2016   58,154,263    6,961,046    660,398    (58,792,498)   6,983,209 
                          
Net loss and comprehensive loss for the year               (12,028,369)   (12,028,369)
Issuance of shares in public offering   10,000,000                10,000,000 
Share issuance costs   (1,197,586)               (1,197,586)
Issuance of broker warrants           207,692        207,692 
Exercise of warrants   1,891,410        (193,783)       1,697,627 
Employee share options:                         
Value of services recognized       571,431            571,431 
Exercise of options   1,265,285    (1,156,781)           108,504 
                          
Balance, December 31, 2017   70,113,372    6,375,696    674,307    (70,820,867)   6,342,508 

 

The accompanying notes form an integral part of these consolidated financial statements.

 

 

 

 

Immunovaccine Inc.
Consolidated Statements of Loss and Comprehensive Loss
For the years ended December 31, 2017 and 2016

 

(Expressed in Canadian dollars)

 

   2017   2016 
   $   $ 
         
Revenue          
Interest revenue   189,031    79,214 
Milestone revenue       129,703 
    189,031    208,917 
Expenses          
Research and development   5,905,063    4,172,140 
General and administrative   5,203,375    3,558,661 
Government assistance   (1,078,494)   (1,005,096)
Business development and investor relations   1,221,396    678,323 
Impairment loss       194,987 
Accreted interest (note 8)   966,060    1,505,723 
           
    12,217,400    9,104,738 
           
Net loss and comprehensive loss for the year   (12,028,369)   (8,895,821)
           
Basic and diluted loss per share   (0.10)   (0.09)
           
Weighted-average shares outstanding   123,701,688    101,128,759 

 

The accompanying notes form an integral part of these consolidated financial statements.

 

 

 

 

Immunovaccine Inc.
Consolidated Statements of Cash Flows
For the years ended December 31, 2017 and 2016

 

(Expressed in Canadian dollars)        
   2017   2016 
   $   $ 
Cash provided by (used in)          
           
Operating activities          
Net loss and comprehensive loss for the year   (12,028,369)   (8,895,821)
Charges to operations not involving cash          
Amortization of intangible asset       12,186 
Depreciation of property and equipment   139,933    92,978 
Impairment loss on intangible asset       194,987 
Stock-based compensation   571,431    812,501 
Deferred share unit compensation   1,147,118    224,250 
Accreted interest   966,060    1,505,723 
Revaluation of long-term debt   (506,000)    
    (9,709,827)   (6,053,196)
           
Net change in non-cash working capital balances related to operations          
Decrease in amounts receivable   7,742    60,103 
Increase in prepaid expenses   (368,799)   (242,296)
Decrease in investment tax credits receivable   39,427    548,838 
Increase (decrease) in accounts payable and accrued liabilities   1,054,939    (204,466)
Decrease in amounts due to directors   (18,856)   (16,983)
Decrease in deferred revenue       (138,635)
           
    (8,995,374)   (6,046,635)
Financing activities          
Proceeds from issuance of share capital and warrants   10,000,000    16,002,500 
Share and warrant issuance costs   (989,894)   (1,252,114)
Proceeds from the exercise of stock options   108,504    199,985 
Proceeds from the exercise of warrants   1,697,627    46,800 
Proceeds from long-term debt       936,000 
Repayment of long-term debt   (71,749)   (70,932)
           
    10,744,488    15,862,239 
Investing activities          
Acquisition of property and equipment   (386,667)   (111,113)
           
Net change in cash and cash equivalents during the year   1,362,447    9,704,491 
           
Cash and cash equivalents – Beginning of year   13,546,899    3,842,408 
           
Cash and cash equivalents – End of year   14,909,346    13,546,899 
           
Supplementary cash flow          
           
Interest received   189,031    79,214 

 

The accompanying notes form an integral part of these consolidated financial statements.

 

 

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016

 

(expressed in Canadian dollars)

 

1Nature of operations

 

Immunovaccine Inc. (the “Corporation”) is, through its 100% owned subsidiary, a clinical-stage company dedicated to making immunotherapy more effective, more broadly applicable, and more widely available to people facing cancer and infectious diseases. Immunovaccine develops T cell activating cancer immunotherapies and infectious disease vaccines based on DepoVax™, the Corporation’s patented platform that provides controlled and prolonged exposure of antigens and adjuvant to the immune system. The Corporation has research collaborations with companies and research organizations, including Merck, Incyte Corporation and Leidos Inc. in the U.S. The Corporation has licensed the delivery technology to Zoetis, formerly the animal health division of Pfizer, Inc., for the development of vaccines for livestock. The Corporation has one reportable and geographic segment. Incorporated under the Canada Business Corporations Act and domiciled in Halifax, Nova Scotia, the shares of the Corporation are listed on the Toronto Stock Exchange with the symbol “IMV” and trade on the OTCQX under the symbol “IMMVF”. The address of its principal place of business is 1344 Summer Street, Suite 412, Halifax, Nova Scotia, Canada.

 

2Basis of presentation

 

The Corporation prepares its consolidated financial statements in accordance with Canadian generally accepted accounting principles as set out in the Chartered Professional Accountants of Canada Handbook – Accounting Part I (“CPA Canada Handbook”), which incorporates International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).

 

These consolidated financial statements were approved by the Board of Directors on March 20, 2018.

 

3Significant accounting policies, judgments and estimation uncertainty

 

New standards and interpretations not yet adopted

 

IFRS 15 - Revenue from Contracts with Customers

 

The IASB issued IFRS 15, “Revenue from Contracts with Customers” (“IFRS 15”) effective for annual periods beginning on or after January 1, 2018. IFRS 15 establishes a new control-based revenue recognition model and replaces IAS 18, “Revenue”, IAS 11, “Construction Contracts”, and some revenue related interpretations. The new standard is intended to enhance disclosures about revenue, provide more comprehensive guidance for transactions that were not previously addressed and improve guidance for multiple-element arrangements. There will be no impact on the consolidated financial statements of the Corporation as a result of the adoption of this standard.

 

  (1)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016

 

(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

New standards and interpretations not yet adopted (continued)

 

IFRS 9 - Financial Instruments

 

IFRS 9, Financial Instruments (“IFRS 9”) introduces new requirements for the classification and measurement of financial assets. IFRS 9 requires all recognized financial assets that are within the scope of International Accounting Standards (“IAS”) 39, Financial Instruments: Recognition and Measurement, (“IAS 39”) to be measured at amortized cost or fair value in subsequent accounting periods following initial recognition. Specifically, financial assets that are held within a business model whose objective is to collect the contractual cash flows, and that have contractual cash flows that are solely payments of principal and interest on the principal outstanding are generally measured at amortized cost at the end of subsequent accounting periods. All other financial assets, including equity investments, are measured at their fair values at the end of subsequent accounting periods.

 

Requirements for classification and measurement of financial liabilities were added in October 2010 and they largely carried forward existing requirements in IAS 39, except that fair value changes due to credit risk for liabilities designated at fair value through profit and loss would generally be recorded in other comprehensive income.

 

IFRS 9 was amended in November 2013 to: (i) include guidance on hedge accounting; and (ii) allow entities to early adopt the requirement to recognize changes in fair value attributable to changes in an entity’s own credit risk, from financial liabilities designated under the fair value option, in other comprehensive loss, without having to adopt the remainder of IFRS 9. The final version of IFRS 9 was issued in July 2014 and includes: (i) a third measurement category for financial assets-fair value through other comprehensive income; (ii) a single forward-looking expected loss impairment model; and (iii) a mandatory effective date for IFRS 9 of annual periods beginning on or after January 1, 2018, with early adoption permitted. There will be no impact on the consolidated financial statements of the Corporation as a result of the adoption of this standard.

 

IFRS 16 - Leases

 

IFRS 16, “Leases” (“IFRS 16”) a new standard on lease accounting, was issued on January 13, 2016 and replaces the current guidance in IAS 17. The new standard results in substantially all lessee leases being recorded on the statement of financial position. IFRS 16 is effective for annual periods beginning on or after January 1, 2019, with early adoption permitted. The Corporation is currently evaluating the impact of this new standard on the Corporation’s financial statement measurements and disclosures. The Corporation does not anticipate early adoption of this standard.

 

Basis of measurement

 

The consolidated financial statements have been prepared under the historical cost convention.

 

  (2)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016

 

(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Consolidation

 

The financial statements of the Corporation consolidate the accounts of Immunovaccine Inc. and its subsidiary. All intercompany transactions, balances and unrealized gains and losses from intercompany transactions are eliminated on consolidation. There are no non-controlling interests, therefore all loss and comprehensive loss is attributable to the shareholders of the Corporation.

 

Foreign currency translation

 

i)Functional and presentation currency

 

Items included in the consolidated financial statements of the Corporation are measured using the currency of the primary economic environment in which the entity operates (the “functional currency”). The consolidated financial statements are presented in Canadian dollars, which is the Corporation’s functional currency.

 

ii)Transactions and balances

 

Foreign currency translation of monetary assets and liabilities, denominated in currencies other than the Corporation’s functional currency, are converted at the rate of exchange in effect at the consolidated statement of financial position date. Income and expense items are translated at the rate of exchange in effect at the transaction date. Translation gains or losses are included in determining income or loss for the year. Foreign exchange gain of $10,398 for the year ended December 31, 2017 (2016 - $4,019 gain) is included in general and administrative expenses.

 

Cash and cash equivalents

 

Cash and cash equivalents include cash on hand, balances with banks, and highly liquid temporary investments that are readily convertible to known amounts of cash.

 

Financial Instruments

 

Financial assets and liabilities are recognized when the Corporation becomes a party to the contractual provisions of the instrument. Financial assets are derecognized when the rights to receive cash flows from the assets have expired or have been transferred and the Corporation has transferred substantially all risks and rewards of ownership.

 

Financial assets and liabilities are offset and the net amount is reported in the consolidated statement of financial position when there is a legally enforceable right to offset the recognized amounts and there is an intention to settle on a net basis, or realize the asset and settle the liability simultaneously.

 

The Corporation recognizes financial instruments based on their classification. Depending on the financial instruments’ classification, changes in subsequent measurements are recognized in net loss and comprehensive loss.

 

  (3)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Financial Instruments (continued)

 

The Corporation has implemented the following classifications:

 

·Cash and cash equivalents and amounts receivable are classified as loans and receivables. After their initial fair value measurement, they are measured at amortized cost using the effective interest method; and

 

·Accounts payable and accrued liabilities, amounts due to directors and long-term debt are classified as other financial liabilities. After their initial fair value measurement, they are measured at amortized cost using the effective interest method.

 

Impairment of financial assets

 

At each reporting date, the Corporation assesses whether there is objective evidence that a financial asset is impaired. If such evidence exists, the Corporation recognizes an impairment loss for financial assets carried at amortized cost. The loss is the difference between the amortized cost of the loan or receivable and the present value of the estimated future cash flows, discounted using the instrument’s original effective interest rate. The carrying amount of the asset is reduced by this amount either directly or indirectly through the use of an allowance account.

 

Impairment losses on financial assets carried at amortized cost are reversed in subsequent years if the amount of the loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized.

 

Property and equipment

 

Property and equipment are stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes expenditures that are directly attributable to the acquisition of the asset. Subsequent costs are included in the asset’s carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Corporation and the cost can be measured reliably. The carrying amount of a replaced asset is derecognized when replaced. Repairs and maintenance costs are charged to the consolidated statement of loss and comprehensive loss during the year in which they are incurred.

 

Depreciation of property and equipment is calculated using the declining-balance method at the following annual rates:

 

Computer equipment   30%
Computer software   100%
Furniture and fixtures   20%
Laboratory equipment   20%
Leasehold improvements   straight-line 

 

Residual values, method of depreciation and useful lives of the assets are reviewed annually and adjusted if appropriate.

 

Gains and losses on disposals of property and equipment are determined by comparing the proceeds with the carrying amount of the asset and are included as part of general and administrative expenses in the consolidated statement of loss and comprehensive loss.

 

  (4)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Impairment of non-financial assets

 

Property and equipment and intangible assets are tested for impairment when events or changes in circumstances indicate that the carrying amount may not be recoverable. For the purpose of measuring recoverable amounts, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units or CGUs). The recoverable amount is the higher of an asset’s fair value less the costs to sell, and value in use (being the present value of the expected future cash flows of the relevant asset or CGU). An impairment loss is recognized for the amount by which the asset’s carrying amount exceeds its recoverable amount.

 

The Corporation evaluates impairment losses for potential reversals when events or circumstances warrant such consideration.

 

Income tax

 

Income tax is comprised of current and deferred income tax. Income tax is recognized in the consolidated statement of loss and comprehensive loss except to the extent that it relates to items recognized directly in equity, in which case the income tax is also recognized directly in equity.

 

Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted, at the end of the reporting period, and any adjustment to tax payable in respect of previous years.

 

In general, deferred income tax is recognized in respect of temporary differences including non-refundable investment tax credits, arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. Deferred income tax is determined on a non-discounted basis using tax rates and laws that have been enacted or substantively enacted at the consolidated statement of financial position date and are expected to apply when the deferred income tax asset or liability is settled. Deferred income tax assets are recognized to the extent that it is probable that the assets can be recovered.

 

Deferred income tax is provided on temporary differences arising on investments in subsidiaries and associates, except, in the case of subsidiaries, where the timing of the reversal of the temporary difference is controlled by the Corporation and it is probable that the temporary difference will not reverse in the foreseeable future.

 

Deferred income tax assets and liabilities are presented as non-current.

 

Research and development

 

All research costs are expensed in the period incurred. Development costs are expensed in the period incurred, unless they meet the criteria for capitalization, in which case they are capitalized and then amortized over the useful life. Development costs are written off when there is no longer an expectation of future benefits.

 

  (5)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Revenue recognition

 

In general, revenues are recognized to the extent that it is probable that the economic benefits will flow to the Corporation and the amount can be measured reliably. Revenues comprise the fair value of the consideration received or receivable for services in the ordinary course of the Corporation’s activities.

 

Revenues related to research agreements are bound to milestone agreements and are recorded as the milestones are reached and upon customer acceptance. Under these agreements, the payments received in advance are recognized as deferred revenue in the consolidated statement of financial position, and then as revenue when milestones are reached and upon customer acceptance. Revenues from research agreements are recognized using the percentage-of-completion method.

 

The existing licensing agreements usually foresee one-time payments (upfront payment) and milestone payments. Revenues associated with those multiple-element arrangements are allocated to the various elements based on their relative fair value. The consideration received is allocated among the separate units based on each unit’s fair value or using the residual method, and the applicable revenue recognition criteria are applied to each of the separate units.

 

License fees representing non-refundable payments received upon the execution of license agreements are recognized as revenue upon execution of the license agreements when the Corporation has no significant future performance obligations and collectability of the fees is assured. Upfront payments received at the beginning of licensing agreements are not recorded as revenue when received but are amortized based on the progress of the related research and development work. This progress is based on estimates of total expected time or duration to complete the work which is compared to the period of time incurred to date in order to arrive at an estimate of the percentage or revenue earned to date.

 

Deferred revenue

 

Revenue that has been paid for by customers but did not qualify for recognition at the end of the year under the Corporation’s policies is reflected as deferred revenue.

 

Share capital

 

Common shares are classified as equity. Incremental costs directly attributable to the issuance of shares are recognized as a deduction from share capital.

 

Loss per share

 

Basic loss per share (“LPS”) is calculated by dividing the net loss for the year attributable to equity owners of the Corporation by the weighted average number of common shares outstanding during the year.

 

Diluted LPS is calculated by adjusting the weighted average number of common shares outstanding for dilutive instruments. The number of shares included with respect to options, warrants and similar instruments is computed using the treasury stock method. Diluted LPS is equal to the LPS as the Corporation is in a loss position and all securities, comprised of options and warrants, would be anti-dilutive.

 

  (6)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Stock-based compensation plan

 

The Corporation grants stock options to certain employees and non-employees. The majority of the stock options vest over 18 months (33 1/3% per six months) and expire after five years. Each tranche in an award is considered a separate award with its own vesting period and grant date fair value. Fair value of each tranche is measured at the date of grant using the Black-Scholes option pricing model. Compensation expense is recognized over the tranche’s vesting period by increasing contributed surplus based on the number of awards expected to vest. The number of awards expected to vest is reviewed at least annually, with any impact being recognized immediately.

 

A holder of an option may, rather than exercise such option, elect a cashless exercise of such option payable in common shares equaling the amount by which the value of an underlying share at that time exceeds the exercise price of such option or warrant to acquire such share.

 

Deferred share unit plan

 

The Corporation grants deferred share units (“DSUs”) to Members of its Board of Directors, who are not employees or officers of the Corporation. All DSUs awarded vest immediately and cannot be redeemed until the holder is no longer a director of the Corporation. All services received in exchange for the grant of DSUs are measured at their fair values. The redemption value of a DSU will be based on the market value of the Corporation’s common shares at the time of redemption. On an ongoing basis, the Corporation values its liability with respect to DSUs at the current market value of a corresponding number of common shares and records any increase or decrease in the DSU obligation. Compensation expense is recognized at each grant date in general and administrative expenses on the consolidated statement of loss and comprehensive loss.

 

Government assistance

 

Government assistance consists of non-repayable government grants, from a number of government agencies and the difference between the fair value and the book value of repayable low-interest government loans, recorded initially at fair value. Government assistance is recorded in the period earned using the cost reduction method and is included in government assistance on the statement of loss and comprehensive loss. At December 31, 2017, $9,956 (2016 - $38,185) of government assistance is included in amounts receivable.

 

  (7)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Research and development tax credits

 

Refundable investment tax credits relating to scientific research and experimental development expenditures are recorded in the accounts in the fiscal period in which the qualifying expenditures are incurred provided there is reasonable assurance that the tax credits will be realized. Refundable investment tax credits, in connection with research and development activities, are accounted for using the cost reduction method are included in government assistance on the statement of loss and comprehensive loss.

 

Amounts recorded for refundable investment tax credits are calculated based on the expected eligibility and tax treatment of qualifying scientific research and experimental development expenditures recorded in the Corporation’s consolidated financial statements.

 

Critical accounting estimates and judgments

 

The Corporation makes estimates and assumptions concerning the future that will, by definition, seldom equal actual results. The following are the estimates and judgments applied by management that most significantly affect the Corporation’s consolidated financial statements. The following estimates and judgments have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

 

Calculation of initial fair value and carrying amount of long-term debt

 

Atlantic Innovation Fund (“AIF”) loans

 

The initial fair value of the AIF loans is determined by using a discounted cash flow analysis for each of the loans, which require a number of assumptions. The difference between the face value and the initial fair value of the AIF loans is recorded in the consolidated statement of loss as government assistance. The carrying amount of the AIF loans requires management to adjust the long-term debt to reflect actual and revised estimated cash flows whenever revised cash flow estimates are made or new information related to market conditions is made available. Management recalculates the carrying amount by computing the present value of the estimated future cash flows at the original effective interest rate. Any adjustments are recognized in the consolidated statement of loss as accreted interest after initial recognition.

 

The significant assumptions used in determining the discounted cash flows include estimating the amount and timing of future revenue for the Corporation and the discount rate. As the AIF loans are repayable based on a percentage of gross revenue, if any, the determination of the amount and timing of future revenue significantly impacts the initial fair value of the loan, as well as the carrying value of the AIF loans at each reporting date. The expected revenue streams include i) estimated royalties generated from the eventual commercialization of the Corporation’s products and ii) estimated milestone payments generated upon entering into potential contractual partnerships and achieving development and sales milestones. The amount and timing of estimated milestone payments forecasted are earlier and less predictable, therefore, changes in the amount and timing of milestone payments could have a significant impact on the fair value of the loans. Further, the Corporation is in the early stages of research for its infectious diseases and cancer vaccine product candidates; accordingly, determination of the amount and timing of any revenue streams requires significant judgment by management.

 

  (8)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Critical accounting estimates and judgments (continued)

 

Calculation of initial fair value and carrying amount of long-term debt (continued)

 

Atlantic Innovation Fund (“AIF”) loans (continued)

 

The discount rate determined on initial recognition of the AIF loans is used to determine the present value of estimated future cash flows expected to be required to settle the debt. In determining the appropriate discount rates, the Corporation considered the interest rates of similar long-term debt arrangements, with similar terms. The AIF loans are repayable based on a percentage of gross revenue, if any; accordingly, finding financing arrangements with similar terms is difficult and management was required to use significant judgment in determining the appropriate discount rates. Management used a discount rate of 35% to discount the AIF loans.

 

If the weighted average discount rate used in determining the initial fair value and the carrying value at each reporting date of all AIF loans, with repayment terms based on future revenue, had been determined to be higher by 10%, or lower by 10%, the carrying value of the long-term debt at December 31, 2017 would have been an estimated $622,100 lower or $979,700 higher, respectively. A 10% increase in the total forecasted revenue would result in the carrying value of the long-term debt at December 31, 2017 being an estimated $152,800 higher. A 10% decrease in the total forecasted revenue would not have a significant impact on the amount recorded for the loans. If the total forecasted revenue were reduced to $nil, no amounts would be forecast to be repaid on the AIF loans, and the AIF loans payable at December 31, 2017 would be recorded at $nil, which would be a reduction in the AIF loans payable of $2,142,200. If the timing of the receipt of forecasted future revenue was delayed by 2 years, the carrying value of the long-term debt at December 31, 2017 would have been an estimated $965,100 lower.

 

  (9)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

3Significant accounting policies, judgments and estimation uncertainty (continued)

 

Critical accounting estimates and judgments (continued)

 

Province of Nova Scotia (“The Province”)

 

The initial fair value of the Province loan is determined by using a discounted cash flow analysis for the loan. The interest rate on the loan is below the market rate for a commercial loan with similar terms. The significant assumption used in determining the discounted cash flows is the discount rate. Any changes in the discount rate would impact the amount recorded as initial fair value of the long-term debt and the carrying value of the long-term debt at each reporting date. In determining the appropriate discount rate, the Corporation considers the interest rates of similar long-term debt arrangements, with similar terms. The Province loan is a government loan with principal payments only required at the end of seven years; accordingly, finding financing arrangements with similar terms is difficult and management was required to use significant judgment in determining the appropriate discount rates. Management used a discount rate of 11% to discount the Province loan.

 

If the discount rate used for the Province loan had been determined to be higher or lower by 5% (resulting in discount rates of 16% or 6%, respectively), the carrying value of the long-term debt at December 31, 2017 would have been an estimated $785,000 lower or $971,000 higher, respectively. The difference between the book value and the initial fair value of the Province loan is recorded in the consolidated statement of loss as government assistance on initial recognition. Any changes in the amounts recorded on the consolidated statement of financial position for the Province loan result in an offsetting charge to accreted interest after initial recognition in the consolidated statement of loss.

 

4Amounts receivable

 

   2017   2016 
   $   $ 
         
Amounts due from government assistance and government loans   9,956    38,185 
Sales tax receivable   151,502    140,193 
Other   99,565    90,387 
    261,023    268,765 

 

  (10)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

5Property and equipment

 

   Computer                 
   equipment   Furniture and   Laboratory   Leasehold     
   and software   fixtures   equipment   improvements   Total 
   $   $   $   $   $ 
                     
Year ended December 31, 2016                         
Opening net book value   32,953    21,885    242,870        297,708 
Additions   42,836        68,277        111,113 
Disposals                         
Cost   (104,080)       (18,042)       (122,122)
Accumulated depreciation   104,080        18,042        122,122 
Depreciation for the year   (33,200)   (4,376)   (55,402)       (92,978)
                          
Closing net book value   42,589    17,509    255,745        315,843 
                          
At December 31, 2016                         
Cost   140,812    70,319    883,236        1,094,367 
Accumulated depreciation   (98,223)   (52,810)   (627,491)       (778,524)
                          
Net book value   42,589    17,509    255,745        315,843 
                          
Year ended December 31, 2017                         
Opening net book value   42,589    17,509    255,745        315,843 
Additions   73,054    14,528    282,485    16,600    386,667 
Disposals                         
Cost   (8,898)               (8,898)
Accumulated depreciation   8,898                8,898 
Depreciation for the year   (49,433)   (4,954)   (79,398)   (6,148)   (139,933)
                          
Closing net book value   66,210    27,083    458,832    10,452    562,577 
                          
At December 31, 2017                         
Cost   204,968    84,847    1,165,721    16,600    1,472,136 
Accumulated depreciation   (138,758)   (57,764)   (706,889)   (6,148)   (909,559)
                          
Net book value   66,210    27,083    458,832    10,452    562,577 

 

6Accounts payable and accrued liabilities

 

   2017   2016 
   $   $ 
Trade payables   1,683,578    954,208 
Accrued liabilities   1,056,951    725,657 
Payroll taxes   19,699    25,424 
    2,760,228    1,705,289 

 

  (11)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

7Amounts due to directors

 

During the year ended December 31, 2017, the Corporation incurred $163,082 (2016 - $283,100) of directors’ fees and attendance fees earned by the members of the Board of Directors who are not employees or officers of the Corporation. At December 31, 2017, $21,245 (2016 - $40,101) was due to these individuals. These costs are included in general and administrative expenses in the consolidated statements of loss and comprehensive loss.

 

8Long-term debt

 

   2017   2016 
   $   $ 
Atlantic Canada Opportunities Agency (“ACOA”) Atlantic Innovation Fund interest-free loan with a maximum contribution of $3,786,474. Annual repayments, commencing December 1, 2008, are calculated as a percentage of gross revenue for the preceding fiscal year, at 2% when gross revenues are less than $5,000,000 and 5% when gross revenues are greater than $5,000,000. As at December 31, 2017, the amount drawn down on the loan, net of repayments, is $3,746,977 (2016 - $3,749,531).   757,900    764,500 
           
ACOA Atlantic Innovation Fund interest-free loan with a maximum contribution of $3,000,000. Annual repayments, commencing December 1, 2011, are calculated as a percentage of gross revenue for the preceding fiscal year, at 2% when gross revenues are less than $5,000,000 and 5% when gross revenues are greater than $5,000,000. As at December 31, 2017, the amount drawn down on the loan is $2,997,446 (2016 - $3,000,000).   651,600    656,400 
           
ACOA Business Development Program interest-free loan with a maximum contribution of $245,625, repayable in 72 equal monthly payments of $3,411 beginning September 1, 2011. As at December 31, 2017, the amount drawn down on the loan, net of repayments, is $nil (2016 - $27,321).       25,061 
           
ACOA Business Development Program interest-free loan with a maximum contribution of $394,826, repayable in monthly payments beginning October 1, 2015 of $2,500 until October 2017 and $5,850 until September 2022. As at December 31, 2017, the amount drawn down on the loan is $318,086 (2016 - $357,326).   293,138    318,666 
           
ACOA Atlantic Innovation Fund interest-free loan with a maximum contribution of $2,944,000, annual repayments commencing September 1, 2014, are calculated as a percentage of gross revenue from specific product(s) for the preceding fiscal year, at 5% for the first 5 year period and 10%, thereafter. As at December 31, 2017, the amount drawn down on the loan is $2,944,000 (2016 - $2,944,000).   732,700    226,400 
           
Province of Nova Scotia “The Province” secured loan with a maximum contribution of $5,000,000, interest bearing at a rate equal to the Province’s cost of funds plus 1%, compounded semi-annually and payable monthly. The loan is made available in four equal installments based on the Corporation meeting certain milestones, and is repayable on the seventh anniversary date of the first disbursement. The Corporation and its subsidiary have provided a general security agreement granting a first security interest in favour of the Province of Nova Scotia in and to all the assets of the Corporation and its subsidiary, including the intellectual property. As at December 31, 2017, the amount drawn down on the loan is $5,000,000 (2016 - $5,000,000).   4,101,000    4,157,000 
           
    6,536,338    6,148,027 
Less: Current portion   60,652    57,627 
    6,475,686    6,090,400 

 

  (12)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

8Long-term debt (continued)

 

Total contributions received less amounts that have been repaid as at December 31, 2017 is $15,006,509 (2016 - $15,078,178).

 

Certain ACOA loans and the Province loan require approval by ACOA or the Minister for the Province before the Corporation can pay management fees, bonuses, dividends or other distributions, or before there is any change of ownership of the Corporation. The Province loan requires the Corporation to obtain the written consent of the Province prior to the sale, disposal or abandon of possession of the intellectual property of the Corporation or its subsidiary. If during the term of the Province loan, the head office, research and development facilities, or production facilities of the Corporation are moved from the Province, the Corporation is required to repay 40% of the outstanding principal of the loan.

 

During the third quarter the Corporation received a two-year extension of the maturity of the Province loan. The original maturity date of the loan was August 9, 2018 and is now August 9, 2020. The annual interest rate remains at the Province's cost of funds plus 1 per cent.

 

In accounting for this change, the Corporation determined, based on changes in industry risk, its own credit risk and the interest rate environment, that the effective interest rate of the loan is now 11%, a decline from the 15% determined in 2013. The difference between the carrying value of the loan before the extension and after the extension of $506,000 has been recorded in the income statement as government assistance.

 

The Province loan requires certain early repayments if the Corporation’s subsidiary, or the Corporation on a consolidated basis, has cash flow from operations in excess of $1,500,000. The Province loan also requires repayment of the loan under certain circumstances, such as changes of control, sale or liquidation of the Corporation or the sale of substantially all of the assets of the Corporation.

 

The minimum annual principal repayments of long-term debt over the next five years, excluding the Atlantic Innovation Fund repayments for 2019 and beyond which are not determinable at this time, are as follows:

 

   $ 
Year ending December 31, 2018   60,652 
2019   58,143 
2020   4,161,821 
2021   63,499 
2022   49,408 

 

   2017   2016 
   $   $ 
Balance – Beginning of year   6,148,027    3,777,236 
Borrowings, net of $nil (2016 - $314,000) allocated to government assistance       936,000 
Accreted interest   966,060    1,505,723 
Revaluation of long-term debt   (506,000)    
Repayment of debt   (71,749)   (70,932)
Balance – End of year   6,536,338    6,148,027 
Less: Current portion   60,652    57,627 
Non-current portion   6,475,686    6,090,400 

 

The Corporation is in compliance with its debt covenants.

 

  (13)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016

 

(expressed in Canadian dollars)

 

9Share capital

 

Authorized

 

Unlimited number of common shares and preferred shares, issuable in series, all without par value.

 

   Number of     
   common shares   Amount 
       $ 
Issued and outstanding          
Balance – December 31, 2015   92,040,670    43,600,557 
Issued for cash consideration, net of issuance costs   25,216,667    14,086,088 
Stock options exercised   493,068    416,918 
Warrants exercised   65,000    50,700 
Balance – December 31, 2016   117,815,405    58,154,263 
Issued for cash, net of issuance costs   7,692,308    8,802,414 
Stock options exercised   1,012,923    1,265,285 
Warrants exercised   2,503,133    1,891,410 
Balance – December 31, 2017   129,023,769    70,113,372 

 

As at December 31, 2017, a total of 12,070,299 shares (December 31, 2016 - 15,324,555) are reserved to meet outstanding stock options, warrants and deferred share units.

 

On June 21, 2017, the Corporation completed a bought deal public offering of 7,692,308 common shares at a price of $1.30 per common share, for aggregate proceeds of $10,000,000. Total costs associated with the offering were $1,197,586, including cash costs for commissions of $600,000, professional fees and regulatory costs of $389,894, and 461,538 compensation warrants issued as commissions to the agents valued at $207,692. Each compensation warrant entitles the holder to acquire one common share of the Corporation at an exercise price of $1.32 for a period of 24 months, expiring on June 21, 2019.

 

On December 9, 2016, the Corporation completed a bought deal private placement of 10,666,667 shares at a price of $0.75 per share, for aggregate proceeds of $8,000,000. Total costs associated with the offering were $770,770, including cash costs for commissions of $480,000, professional fees and regulatory costs of $117,970 and 640,000 compensation warrants issued as commissions to the agents valued at $172,800. Each compensation warrant entitles the holder to acquire one common share of the Corporation at an exercise price of $0.79 for a period of 24 months, expiring on December 9, 2018. The warrants and compensation warrants issued on June 8, 2016 and December 9, 2016 represent the only outstanding warrants of the Corporation as at December 31, 2016.

 

On June 8, 2016, the Corporation completed a bought deal private placement of 14,550,000 units at a price of $0.55 per unit, for aggregate proceeds of $8,002,500. Each unit consisted of one common share and one-half of one common share purchase warrant, with each whole warrant entitling the holder to acquire one common share of the Corporation at an exercise price of $0.72 for a period of 24 months, expiring on June 8, 2018. The value allocated to the common shares issued was $7,566,000 and the value allocated to the warrants was $436,500. Total costs associated with the offering were $750,054, including cash costs for commissions of $479,549, professional fees and regulatory costs of $174,595 and 871,908 compensation options issued as commissions to the agents valued at $95,910. Each compensation option entitles the holder to acquire one common share of the Corporation at an exercise price of $0.60 for a period of 24 months, expiring on June 8, 2018. The Corporation has allocated $709,142 of the issue costs to the common shares and $40,912 of the issue costs to the warrants.

 

  (14)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

9Share capital (continued)

 

Deferred share units

 

Members of the Board of Directors who are not employees or officers of the Corporation may elect to receive all or a portion, but not less than 50%, of his or her fees in DSUs with the balance to be paid in cash. The maximum number of common shares which the Corporation will be entitled to issue from treasury in connection with the redemption of DSUs granted under the DSU plan will be 1,500,000 common shares. The Corporation will grant, in respect of each participant, that number of DSUs as is determined by dividing the amount of fees that, but for an election, would have been paid to the participant, by the volume-weighted average trading price calculation per common share for the five trading days immediately preceding the grant date.

 

       2017       2016 
   Number   Amount   Number   Amount 
   #   $   #   $ 
                 
Opening balance   325,000    224,250         
Granted   271,246    356,247    325,000    224,250 
Variation of fair value       790,871         
                     
Closing balance   596,246    1,371,368    325,000    224,250 

 

10Contributed surplus

 

   Amount 
   $ 
Contributed surplus     
Balance – December 31, 2015   5,612,103 
Share-based compensation – stock options vested   812,501 
Warrants expired   753,375 
Stock options exercised   (216,933)
Balance – December 31, 2016   6,961,046 
Share-based compensation – stock options vested   571,431 
Warrants expired    
Stock options exercised   (1,156,781)
Balance – December 31, 2017   6,375,696 

 

Stock options

 

The Board of Directors of the Corporation has established a stock option plan (the "Plan") under which options to acquire common shares of the Corporation are granted to directors, employees and other advisors of the Corporation. The maximum number of common shares issuable under the Plan shall not exceed 11,000,000, inclusive of all shares presently reserved for issuance pursuant to previously granted stock options. If any option expires or otherwise terminates for any reason without having been exercised in full, or if any option is exercised in whole or in part, the number of shares in respect of which option expired, terminated or was exercised shall again be available for the purposes of the Plan.

 

  (15)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

10Contributed surplus (continued)

 

Stock options (continued)

 

Stock options are granted with an exercise price determined by the Board of Directors, which is not less than the market price of the shares on the day preceding the award. The term of the option is determined by the Board of Directors, not to exceed ten years from the date of grant, however the majority of options expire in five years. The vesting of the options is determined by the Board and is typically 33 1/3% every six months after the date of grant.

 

In the event that the option holder should die while he or she is still a director, employee or other advisor of the Corporation, the expiry date shall be 12 months from the date of death of the option holder, not to exceed the original expiry date of the option. In the event that the option holder ceases to be a director, employee or other advisor of the Corporation other than by reason of death or termination, the expiry date of the option shall be the 90th day following the date the option holder ceases to be a director, employee or other advisor of the Corporation, not to exceed the original expiry date of the option.

 

The fair values of stock options are estimated using the Black-Scholes option pricing model. During the year ended December 31, 2017, 853,800 stock options (2016 - 1,993,200) with a weighted average exercise price of $0.75 (2016 - $0.71) and a term of 5 years (2016 - 5 years), were granted to employees and consultants. The expected volatility of these stock options was determined using historical volatility rates. The value of these stock options has been estimated at $425,286 (2016 - $938,940), which is a weighted average grant date value per option of $0.50 (2016 - $0.47), using the Black-Scholes valuation model and the following weighted average assumptions:

 

   2017   2016 
Risk-free interest rate   2.70%   2.70%
Expected volatility   98%   111%
Expected life (years)   4.4    4.3 
Forfeiture rate   4%   5%

 

Option activity for the year ended December 31, 2017 and 2016 was as follows:

 

   2017   2016 
       Weighted       Weighted 
       average       average 
   Number   exercise price   Number   exercise price 
       $       $ 
Outstanding - Beginning of year   6,277,647    0.70    5,112,382    0.69 
Granted   853,800    0.75    1,993,200    0.71 
Exercised   (2,007,173)1   0.69    (628,785)1   0.46 
Expired   (205,000)   0.68    (152,583)   0.78 
Forfeited   (125,534)   0.74    (46,567)   0.67 
                     
Outstanding - End of year   4,793,740    0.71    6,277,647    0.70 

 

1Of the 2,007,173 (2016 - 628,785) options exercised, 1,756,266 (2016 - 213,840) elected the cashless exercise, under which 762,015 shares (2016 - 78,123) were issued. These options would have otherwise been exercisable for proceeds of $1,227,240 (2016 - $92,275) on the exercise date.

 

The weighted average exercise price of options exercisable at December 31, 2017 is $0.70 (2016 - $0.69).

 

  (16)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

10Contributed surplus (continued)

 

Stock options (continued)

 

The maximum number of common shares issuable under the Corporation’s stock option plan shall not exceed 11,000,000, inclusive of all shares presently reserved for issuance pursuant to previously granted stock options.

 

At December 31, 2017, the following options were outstanding:

 

                            Exercise      Average 
                            price per      years 
Opening   Issued   Exercised   Expired   Forfeited   Closing   Exercisable   share   Expiry  remaining 
                            $        
 362,500        (317,500)   (45,000)               0.40   March 9, 2017    
 69,000        (49,000)   (20,000)               1.00   March 31, 2017    
 10,000        (10,000)                   1.00   July 1, 2017    
 112,000        (50,000)   (10,000)       52,000    52,000    1.00   March 31, 2018   0.25 
 247,947        (40,907)   (5,000)       202,040    202,040    0.28   April 30, 2018   0.33 
 1,581,500        (762,500)   (60,000)       759,000    759,000    0.74   January 17, 2019   1.05 
 118,900        (62,500)   (10,000)       46,400    46,400    1.00   March 31, 2019   1.25 
 400,000        (400,000)                   0.71   August 14, 2019   1.62 
 50,000                    50,000    50,000    0.79   September 25, 2019   1.73 
 1,087,500        (67,500)   (55,000)       965,000    965,000    0.66   February 2, 2020   2.09 
 250,000                    250,000    250,000    0.88   April 27, 2020   2.32 
 1,388,300        (245,933)       (116,667)   1,025,700    1,025,700    0.74   January 21, 2021   3.06 
 400,000                    400,000    400,000    0.62   August 29, 2021   3.66 
 200,000                    200,000    133,333    0.69   November 7, 2021   3.85 
     453,800    (1,333)       (8,867)   443,600    147,861    0.75   January 19, 2022   4.05 
     400,000                400,000    266,666    0.75   January 31, 2022   4.09 
 6,277,647    853,800    (2,007,173)   (205,000)   (125,534)   4,793,740    4,298,000              

 

  (17)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

11Warrants

 

Warrant activity for the years ended December 31, 2017 and 2016 was as follows:

 

   2017   2016 
       Weighted           Weighted     
       average           average     
       exercise           exercise     
   Number   price   Amount   Number   price   Amount 
       $   $       $   $ 
Opening balance   8,721,908    0.71    660,398    5,697,446    0.66    753,375 
Expired               (5,697,446)   0.66    (753,375)
Granted   461,538    1.32    207,692    8,786,908    0.71    664,298 
Exercised   (2,503,133)   0.68    (193,783)   (65,000)   0.72    (3,900)
Closing balance   6,680,313         674,307    8,721,908         660,398 

 

The fair values of warrants are estimated using the Black-Scholes option pricing model. The weighted average grant date value per warrant of warrants issued in 2017 was $0.45 (2016 - $0.08), determined using the Black-Scholes valuation model and the following weighted average assumptions:

 

   2017   2016 
Risk-free interest rate   2.70%   2.70%
Expected volatility   72%   28%
Expected dividend yield        
Expected life (years)   2    2 

 

12Deferred income taxes

 

a)Reconciliation of total tax recovery

 

The effective rate on the Corporation’s loss before income tax differs from the expected amount that would arise using the statutory income tax rates. A reconciliation of the difference is as follows:

 

   2017   2016 
   $   $ 
Loss before income taxes   (12,028,369)   (8,895,821)
Income tax rate   31.0%   31.0%
    (3,729,000)   (2,758,000)
Effect on income taxes of:          
Non-deductible share-based compensation   533,000    321,000 
Unrecognized deductible temporary difference and carry forward amounts and experimental development expenditures   3,184,000    2,424,000 
Other non-deductible items   12,000    13,000 
Income tax recovery        

 

  (18)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

12Deferred income taxes (continued)

 

b)Deferred income tax

 

The significant components of the Corporation’s deferred income tax are as follows:

 

   2017   2016 
   $   $ 
Deferred income tax liabilities:          
Intangibles        
           
Deferred income tax assets:          
Non-capital losses        
           
Net deferred income tax liability        

 

The following reflects the balance of temporary differences for which no deferred income tax asset has been recognized:

 

   2017   2016 
   $   $ 
Non-capital losses   43,719,000    39,400,000 
Scientific research and experimental development expenditures   13,906,000    8,981,000 
Non-refundable investment tax credits   2,801,000    2,139,000 
Deductible share issuance costs   1,846,000    1,604,000 
Long-term debt   6,243,000    5,804,000 
Property and equipment   1,144,000    746,000 

 

c)Non-capital losses

 

As at December 31, 2017, the Corporation had approximately $43,719,000 in losses available to reduce future taxable income. The benefit of these losses has not been recorded in the accounts as realization is not considered probable. These losses may be claimed no later than:

 

   $ 
For the year ending December 31, 2025   1,000,000 
2026   1,100,000 
2027   1,470,000 
2028   1,770,000 
2029   660,000 
2030   2,640,000 
2031   5,180,000 
2032   4,110,000 
2033   4,270,000 
2034   3,400,000 
2035   5,700,000 
2036   5,100,000 
2037   7,320,000 
    43,720,000 

 

  (19)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

12Deferred income taxes (continued)

 

d)Scientific research and experimental development expenditures

 

The Corporation has approximately $9,792,000 of unclaimed scientific research and development expenditures, which may be carried forward indefinitely and used to reduce taxable income in future years. The potential income tax benefits associated with the unclaimed scientific research and experimental development expenditures have not been recognized in the accounts as realization is not considered probable.

 

e)Non-refundable investment tax credits

 

The Corporation also has approximately $2,740,000 in non-refundable federal investment tax credits which may be carried forward to reduce taxes payable. These tax credits will be fully expired by 2035. The benefit of these tax credits has not been recorded in the accounts as realization is not considered probable.

 

13Capital management

 

The Corporation views capital as the sum of its cash and cash equivalents, long-term debt and equity. The Corporations’ objectives when managing capital is to safeguard its ability to continue as a going concern in order to provide an adequate return to shareholders and maintain a sufficient level of funds to finance its research and development activities, general and administrative expenses, working capital and overall capital expenditures, including those associated with patents and trademarks. To maintain or adjust the capital structure, the Corporation may attempt to issue new shares, issue new debt, acquire or dispose of assets, all of which are subject to market conditions and the terms of the underlying third party agreements. The Corporation is not subject to any regulatory capital requirements imposed.

 

   2017   2016 
   $   $ 
Total long-term debt   6,536,338    6,148,027 
Less: Cash and cash equivalents   (14,909,346)   (13,546,899)
           
Net debt   (8,373,008)   (7,398,872)
Equity   6,342,508    6,983,209 
Total capital   (2,030,500)   (415,663)

 

The Corporation is in compliance with its debt covenants.

 

  (20)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

14Financial instruments

 

Fair value of financial instruments

 

Financial instruments are defined as a contractual right or obligation to receive or deliver cash on another financial asset.

 

The following table sets out the approximate fair values of financial instruments as at the consolidated statements of financial position date with relevant comparatives:

 

   2017   2016 
   Carrying       Carrying     
   value   Fair value   value   Fair value 
   $   $   $   $ 
Cash and cash equivalents   14,909,346    14,909,346    13,546,899    13,546,899 
Amounts receivable   109,521    109,521    128,572    128,572 
Accounts payable and accrued liabilities   2,740,529    2,740,529    1,679,865    1,679,865 
Amounts due to directors   21,245    21,245    40,101    40,101 
Long-term debt   6,536,338    6,536,338    6,148,027    6,148,027 

 

Assets and liabilities, such as commodity taxes, that are not contractual and that arise as a result of statutory requirements imposed by governments, do not meet the definition of financial assets or financial liabilities and are therefore excluded from amounts receivable and accounts payable.

 

Fair value of items, which are short-term in nature, have been deemed to approximate their carrying value. The above noted fair values, presented for information only, reflect conditions that existed only at December 31, 2017, and do not necessarily reflect future value or amounts which the Corporation might receive if it were to sell some or all of its assets to a willing buyer in a free and open market.

 

The fair value of the long-term debt is estimated based on the expected interest rates for similar borrowings by the Corporation at the consolidated statements of financial position dates. At December 31, 2017, the fair value is estimated to be equal to the carrying amount.

 

Risk management

 

The Corporation, through its financial assets and liabilities, has exposure to the following risks from its use of financial instruments: interest rate risk; credit risk; liquidity risk; and currency risk. Management is responsible for setting acceptable levels of risk and reviewing risk management activities as necessary.

 

a)Interest rate risk

 

The Corporation has limited exposure to interest rate risk on its lending and borrowing activities. The Corporation has a significant loan in which the interest rate is dependent on the cost of funds from the lender plus 1%. This interest rate is fixed at the time that each loan disbursement is made, resulting in limited variability to the interest rate. The total amount drawn down on the loan as at December 31, 2017 is $5,000,000 (2016 - $5,000,000) and the Corporation is required to make interest payments in fiscal 2018 of $148,340.

 

  (21)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

14Financial instruments (continued)

 

Risk management (continued)

 

a)Interest rate risk (continued)

 

The Corporation also has interest-free debt that is repayable over 60, 72, or 84 months periods, resulting in required principal debt payments in fiscal 2018 of $66,960. The remaining outstanding debt as at December 31, 2017 is interest-free, only becoming repayable when revenues are earned. The Corporation is required to make principal debt payments in fiscal 2018 of $5,108.

 

b)Credit risk

 

Credit risk arises from cash and cash equivalents and amounts receivable. The Corporation invests excess cash in high-interest savings accounts or in highly liquid temporary investments of Schedule 1 Canadian Banks. The credit risk of cash and cash equivalents is limited because the counter-parties are banks with high credit-ratings assigned by international credit-rating agencies.

 

The total of amounts receivable disclosed in the consolidated statements of financial position as at December 31, 2017 of $261,023 (2016 - $268,765) is comprised mainly of current period advances due to the Corporation for government assistance programs and cost-recoveries from third party partners, as well as sales taxes recoverable. If required, the balance is shown net of allowances for bad debts, estimated by management based on prior experience and their assessment of the current economic environment. Historically, there have been no collection issues and the Corporation does not believe it is subject to any significant concentration of credit risk.

 

c)Liquidity risk

 

Liquidity risk represents the possibility that the Corporation may not be able to gather sufficient cash resources, when required and under reasonable conditions, to meet its financial obligations.

 

Since the Corporation’s inception, operations have been financed through the sale of shares, issuance of debt, revenue and cost-recoveries from license agreements, interest income on funds available for investment, government assistance and income tax credits. The Corporation has incurred significant operating losses and negative cash flows from operations since inception and has an accumulated deficit of $70,820,867 as at December 31, 2017.

 

While the Corporation has $14,909,346 in cash and cash equivalents at December 31, 2017, it continues to have an ongoing need for substantial capital resources to research and develop, commercialize and manufacture its products and technologies. The Corporation is currently not yet receiving a significant ongoing revenue stream from its license agreements, nor can it be certain that it will receive significant revenue from these agreements before additional cash is required. As a result, there can be no assurance that the Corporation will have sufficient capital to fund its ongoing operations, and develop or commercialize any of its products without future financing.

 

  (22)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016
 
(expressed in Canadian dollars)

 

14Financial instruments (continued)

 

Risk management (continued)

 

c)Liquidity risk (continued)

 

The following table outlines the contractual maturities for long-term debt repayable based on a percentage of revenues for the Corporation’s financial liabilities. The long-term debt is comprised of the contributions received described in note 8, less amounts that have been repaid as at December 31, 2017:

 

   Total   Year 1   Years 2 to 3   Years 4 to 5   After 5 years 
   $   $   $   $   $ 
Accounts payable and accrued liabilities   2,760,228    2,760,228             
Amounts due to directors   21,245    21,245             
Long-term debt   15,402,083    220,408    5,381,154    117,206    9,683,315 
Operating leases   2,536,415    253,193    497,585    481,412    1,304,225 
    20,719,971    3,255,074    5,878,739    598,618    10,987,540 

 

The above amounts include interest payments, where applicable.

 

d)Currency risk

 

The Corporation incurs some revenue and expenses in U.S. dollars, and as such, is subject to fluctuations as a result of foreign exchange rate variation. The Corporation does not have in place any tools to manage its foreign exchange risk, as these U.S. dollars transactions are not significant to overall operations.

 

Foreign exchange gain of $10,398 for the year ended December 31, 2017 (2016, foreign exchange gain - $4,019) are included in general and administrative expenses. If the foreign exchange had been 1% higher/lower, with all other variables held constant, it would have had an immaterial impact on the foreign exchange gain/loss.

 

15Commitments

 

The minimum annual payments under long-term lease agreements for office premises and equipment expiring over the next five years are as follows:

 

   $ 
Year ending December 31, 2018   253,193 
2019   248,646 
2020   248,940 
2021   249,234 
2022   232,179 

 

On July 12, 2010, the Corporation entered into a License Agreement with Merck KGaA to in-license EMD 640744, an investigational therapeutic Survivin-based cancer antigen designed to target multiple solid tumors and hematological malignancies. Should the Corporation’s research using these antigens continue and prove successful through clinical trials and on to commercialization, the Corporation would be required to pay certain future milestones and royalty payments along the way. The likelihood and timing of these payments is not known at this time.

 

  (23)

 

 

Immunovaccine Inc.
Notes to the Consolidated Financial Statements
For the years ended December 31, 2017 and 2016

 

(expressed in Canadian dollars)

 

16Related party transactions

 

During the year ended December 31, 2017, there were no related party transactions (2016 - $nil).

 

17Expenses by nature

 

   2017   2016 
   $   $ 
Salaries, wages and benefits   4,024,861    2,670,068 
Other research and development expenditures, including clinical costs   3,012,199    2,201,999 
Professional and consulting fees   1,231,307    1,009,775 
Travel   224,513    174,669 
Office, rent and telecommunications   414,154    329,013 
Insurance   80,817    67,428 
Marketing, communications and investor relations   1,154,475    536,221 
Amortization       12,186 
Depreciation   139,933    92,978 
Impairment loss       194,987 
Stock-based compensation   571,431    812,501 
Deferred share unit compensation   1,147,118    224,250 
Other   329,026    278,036 
Accreted interest   966,060    1,505,723 
Research and development tax credits   (536,563)   (278,555)
Government assistance   (541,931)   (726,541)
           
    12,217,400    9,104,738 

 

18Compensation of key management

 

Key management includes the Corporation’s Directors, the Chief Executive Officer, the Chief Financial Officer, the Chief Medical Officer, the former Chief Business Officer, the former Chief Executive Officer and the former Chief Financial Officer. Compensation awarded to key management is summarized as follows:

 

   2017   2016 
   $   $ 
Salaries and other benefits   1,329,363    1,204,188 
Stock-based compensation   791,701    885,955 
    2,121,064    2,090,143 

 

19Subsequent event

 

On February 15, 2018, the Corporation completed a bought deal public offering of 7,187,500 common shares at a price of $2.00 per common share for aggregate proceeds of $14,375,000.

 

  (24)