Full Press Release Details
Condensed consolidated interim financial statements
For the three months ended March 31, 2021 and 2020
[unaudited] [expressed in United States dollar, except per share amounts]
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
[unaudited] [expressed in United States dollar]
| As at, | March 31, | December 31, | ||||||
| 2021 | 2020 | |||||||
| Notes | $ | $ | ||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash | 49,838,731 | 17,524,822 | ||||||
| Other receivables | 237,076 | 161,342 | ||||||
| Prepaid expenses and deposits | 4 | 2,039,119 | 569,401 | |||||
| 52,114,926 | 18,255,565 | |||||||
| Assets held for sale | 3 | 8,717,943 | 8,610,504 | |||||
| 60,832,869 | 26,866,069 | |||||||
| Non-current assets | ||||||||
| Investments | 5 | 2,638,126 | 1,676,745 | |||||
| Intangible assets, net | 6 | 12,973,371 | 13,424,391 | |||||
| 76,444,366 | 41,967,205 | |||||||
| LIABILITIES | ||||||||
| Current liabilities | ||||||||
| Trade and other payables | 7 | 5,457,472 | 3,700,103 | |||||
| Lease obligations | 9 | 47,675 | 46,842 | |||||
| Warrants liability | 10 | 2,004,466 | 1,447,910 | |||||
| Notes payable | 8 | 358,549 | 384,647 | |||||
| 7,868,162 | 5,579,502 | |||||||
| Non-current liabilities | ||||||||
| Lease obligations | 9 | 70,513 | 79,120 | |||||
| 7,938,675 | 5,658,622 | |||||||
| SHAREHOLDER'S EQUITY | ||||||||
| Class A share capital | 11 | 151,588 | 151,588 | |||||
| Class B share capital | 11 | 144,974,820 | 103,056,538 | |||||
| Warrant reserve | 11 | 4,968,958 | 4,968,958 | |||||
| Contributed surplus | 12 | 19,048,240 | 18,792,590 | |||||
| Foreign exchange translation reserve | 170,427 | 207,797 | ||||||
| Accumulated deficit | (100,808,342 | ) | (90,868,888 | ) | ||||
| 68,505,691 | 36,308,583 | |||||||
| 76,444,366 | 41,967,205 | |||||||
| Commitments and contingencies | 15 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
On behalf of the Board:
| "Signed" | "Signed" |
| Director - Raza Bokhari | Director - Robert Ciaruffoli |
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
[unaudited] [expressed in United States dollar, except number of shares]
| Three months ended March 31, | ||||||||
| 2021 | 2020 | |||||||
| [Restated - note 2b] | ||||||||
| Notes | $ | $ | ||||||
| Expenses | ||||||||
| General and administrative | 14 | 3,048,859 | 3,015,872 | |||||
| External research and development fees | 1,970,251 | 303,393 | ||||||
| Share-based payments | 12 | 3,832,524 | 2,304,242 | |||||
| Depreciation and amortization | 6 | 951,020 | 971,331 | |||||
| Impairment of right-of-use asset | - | 89,860 | ||||||
| Total operating expenses | 9,802,654 | 6,684,698 | ||||||
| Loss from continuing operations | (9,802,654 | ) | (6,684,698 | ) | ||||
| Other income | (1,292 | ) | (13,602 | ) | ||||
| Finance expense | 19,325 | 73,163 | ||||||
| Gain on settlement of financial liability | 8 | (10,250 | ) | - | ||||
| Loss (gain) on change in fair value of warrants and derivative liability | 5 & 10 | 556,556 | (634,415 | ) | ||||
| Loss (gain) on changes in fair value of investments | 5 | (961,381 | ) | 2,050,063 | ||||
| Net loss from continuing operations | (9,405,612 | ) | (8,159,907 | ) | ||||
| Net loss from discontinued operations | 3 | (533,842 | ) | (1,201,865 | ) | |||
| Net loss | (9,939,454 | ) | (9,361,772 | ) | ||||
| Other comprehensive income (loss) | ||||||||
| Items that may be subsequently reclassified to income (loss): | ||||||||
| Exchange gain (loss) on translation of foreign operations | (37,370 | ) | 1,217,954 | |||||
| Comprehensive loss | (9,976,824 | ) | (8,143,818 | ) | ||||
| Net loss per share | ||||||||
| Basic and diluted - continuing operations | 13 | (0.35 | ) | (1.00 | ) | |||
| Basic and diluted - discontinued operations | 13 | (0.02 | ) | (0.15 | ) | |||
| Weighted average number of shares outstanding - basic and diluted | 13 | 26,898,886 | 8,149,759 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
For the periods ended March 31, 2021 and 2020
[unaudited] [expressed in United States dollar, except number of shares]
| Class A shares | Class B shares | Warrants | Contributed surplus | Foreign exchange translation reserve | Accumulated deficit | Total | ||||||||||||||||||||||||
| # | $ | # | $ | # | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Balance, December 31, 2019 [Restated - note 2b] | 72 | 151,588 | 7,905,727 | 73,586,337 | 467,451 | 4,321,989 | 17,371,434 | (84,776 | ) | (59,069,095 | ) | 36,277,477 | ||||||||||||||||||
| Shares issued [note 11] | - | - | 225,371 | 1,356,373 | - | - | (1,302,077 | ) | - | - | 54,296 | |||||||||||||||||||
| Share-based payments [note 12] | - | - | 502,575 | 1,707,155 | - | - | 2,155,363 | - | - | 3,862,518 | ||||||||||||||||||||
| Warrants expired [note 11] | - | - | - | - | (37,313 | ) | (89,429 | ) | 89,429 | - | - | - | ||||||||||||||||||
| Comprehensive loss for the period | - | - | - | - | - | - | - | 1,217,954 | (9,361,772 | ) | (8,143,818 | ) | ||||||||||||||||||
| Balance, March 31, 2020 [Restated - note 2b] | 72 | 151,588 | 8,633,673 | 76,649,865 | 430,138 | 4,232,560 | 18,314,149 | 1,133,178 | (68,430,867 | ) | 32,050,473 | |||||||||||||||||||
| Balance, December 31, 2020 | 72 | 151,588 | 19,161,620 | 103,056,538 | 6,749,109 | 4,968,958 | 18,792,590 | 207,797 | (90,868,888 | ) | 36,308,583 | |||||||||||||||||||
| Shares issued [note 11] | - | - | 15,480,462 | 38,341,407 | - | - | - | - | - | 38,341,407 | ||||||||||||||||||||
| Share-based payments [note 12] | - | - | 1,349,764 | 3,576,875 | - | - | 255,650 | - | - | 3,832,525 | ||||||||||||||||||||
| Comprehensive loss for the period | - | - | - | - | - | - | - | (37,370 | ) | (9,939,454 | ) | (9,976,824 | ) | |||||||||||||||||
| Balance, March 31, 2021 | 72 | 151,588 | 35,991,846 | 144,974,820 | 6,749,109 | 4,968,958 | 19,048,240 | 170,427 | (100,808,342 | ) | 68,505,691 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
For the three months ended March 31, 2021 and 2020
[unaudited] [expressed in United States dollar]
| 2021 | 2020 | |||||
| [Restated - note 2b] | ||||||
| $ | $ | |||||
| Operating activities | ||||||
| Net loss from continuing operations | (9,405,612 | ) | (8,159,907 | ) | ||
| Add (deduct) items not affecting cash | ||||||
| Depreciation and amortization | 951,020 | 971,331 | ||||
| Impairment of right-of-use asset | - | 89,860 | ||||
| Interest expense | 19,325 | 73,163 | ||||
| Share-based payments | 3,832,524 | 2,304,242 | ||||
| Change in fair value of other investments | (961,381 | ) | 2,050,063 | |||
| Change in fair value of derivative liability | 556,556 | (634,415 | ) | |||
| Unrealized foreign exchange gain | (144,819 | ) | - | |||
| Gain on settlement of financial liability | (10,250 | ) | - | |||
| Changes in non-cash working capital balances | ||||||
| Trade and other receivables | (52,894 | ) | (448,423 | ) | ||
| Prepaid expenses and deposits | (1,416,697 | ) | (1,611,185 | ) | ||
| Trade and other payables | 1,819,679 | (20,477 | ) | |||
| Cash used in continuing operating activities | (4,812,549 | ) | (5,385,748 | ) | ||
| Cash used in discontinued operating activities | (672,013 | ) | (108,508 | ) | ||
| Cash used in operating activities | (5,484,562 | ) | (5,494,256 | ) | ||
| Investing activities | ||||||
| Additions to intangible assets | (500,000 | ) | - | |||
| Proceeds from sale of investments | - | 5,825,429 | ||||
| Cash provided by (used in) continuing investing activities | (500,000 | ) | 5,825,429 | |||
| Cash used in discontinued investing activities | - | - | ||||
| Cash provided by (used in) investing activities | (500,000 | ) | 5,825,429 | |||
| Financing activities | ||||||
| Proceeds from issuance of shares, net | 38,341,407 | - | ||||
| Repayment of notes payable | (28,260 | ) | - | |||
| Repayment of lease obligation | (14,676 | ) | (10,571 | ) | ||
| Cash (used in) provided by continuing financing activities | 38,298,471 | (10,571 | ) | |||
| Cash (used in) provided by discontinued financing activities | - | - | ||||
| Cash (used in) provided by financing activities | 38,298,471 | (10,571 | ) | |||
| Net increase in cash during the period | 32,313,909 | 320,602 | ||||
| Cash, beginning of period | 17,524,822 | 5,967,798 | ||||
| Cash, end of period | 49,838,731 | 6,288,400 |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020
1. Nature of business
FSD Pharma Inc. ("FSD" or the "Company"), through its wholly owned subsidiary, FSD Biosciences Inc., is focused on Pharmaceutical research and development ("R&D") of its lead compound, FSD 201, ultra-micronized Palmitoyl ethylamine ("PEA"). FSD 201 is known to stabilize mast cells of the human body and down-regulate the pro-inflammatory cytokines to effectuate an anti-inflammatory response.
FV Pharma Inc. ("FV Pharma"), a wholly owned subsidiary of the Company, was a licensed producer of cannabis in Canada under the Cannabis Act (Canada) (together with the regulations promulgated thereunder (the "Cannabis Regulations"), the "Cannabis Act") and associated Cannabis Regulations. FV Pharma surrendered its cannabis license in September 2020. In March 2020, substantially all the assets of FV Pharma were classified as held for sale (refer to Note 3).
The Company's registered office is located at 1 Rossland Road West, Suite 202, Ajax, Ontario, L1Z 1Z2.
These unaudited condensed consolidated interim financial statements are comprised of the financial results of the Company and its subsidiaries, which are the entities over which FSD has control. An investor controls an investee when it is exposed, or has rights, to variable returns from its involvement with the investee and can affect those returns through its power over the investee.
The Company has the following subsidiaries:
| Ownership percentage as at | |||
| Entity Name | Country | March 31, 2021 | December 31, 2020 |
| % | % | ||
| FSD Biosciences Inc. | USA | 100 | 100 |
| Prismic Pharmaceuticals Inc. | USA | 100 | 100 |
| FV Pharma Inc. | Canada | 100 | 100 |
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. Governments and central banks have reacted with significant monetary and fiscal interventions designed to stabilize economic conditions. The extent to which COVID-19 and any other pandemic or public health crisis impacts the Company's business, affairs, operations, financial condition, liquidity, availability of credit and results of operations will depend on future developments that are highly uncertain and cannot be predicted with any meaningful precision, including new information which may emerge concerning the severity of the COVID-19 virus and the actions required to contain the COVID-19 virus or remedy its impact, among others. The duration and impact of the COVID-19 outbreak is unknown at this time, as is the efficacy of the government and central bank interventions. It is not possible to reliably estimate the length and severity of these developments and the impact on the financial results and condition of the Company and its operating subsidiaries in future periods.
In order to mitigate the impact of COVID-19, the Company implemented a systematic and orderly scale back of FV Pharma's cultivation operations and a furlough policy for its workforce, except for certain personnel working staggered shifts to ensure continuity of operations and licensure effective March 23, 2020. In September 2020, FV Pharma surrendered its licenses and ceased all other operational activities. The Company's clinical trials for the use of FSD-201, its lead compound, to treat suspected or confirmed cases of COVID-19 continued to proceed and as a result the impact of COVID-19 did not have a material impact on the continuing operations or financial results of the Company for the three months ended March 31, 2021.
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020
2. Basis of presentation
[a] Statement of compliance
These unaudited condensed consolidated interim financial statements ("financial statements') were prepared using the same accounting policies and methods as those used in the Company's audited consolidated financial statements for the year ended December 31, 2020. These financial statements have been prepared in compliance with IAS 34 - Interim Financial Reporting, as issued by the International Accounting Standards Board ("IASB"). Accordingly, certain disclosures normally included in annual financial statements prepared in accordance with International Financial Reporting Standards ("IFRS") have been omitted or condensed. These financial statements should be read in conjunction with the Company's audited consolidated financial statements for the year ended December 31, 2020.
These financial statements were approved and authorized for issuance by the Board of Directors of the Company on May 6, 2021.
[b] Functional currency and presentation currency
The financial statements of each company within the consolidated group are measured using their functional currency which is the currency of the primary economic environment in which an entity operates. The Company changed its functional currency from the Canadian dollar (C$) to the United States dollar (US$) as of October 1, 2020. The change in functional currency was the result of a review of the primary economic environment in which the entity operates and the currency that mainly influences the underlying transactions entered into by the Company. The Company's functional currency is the United States dollar and the functional currencies of its subsidiaries are as follows:
FSD Biosciences United States Dollar
Prismic United States Dollar
FV Pharma Canadian Dollar
The change in presentation currency is a voluntary change which is accounted for retrospectively. The change in presentation currency was made to better reflect the Company's business activities. For comparative reporting purposes, historical financial information has been translated to United States dollar using the exchange rate as at October 1, 2020, which is the date of the change in the functional and presentation currency.
[c] Use of estimates and judgments
The preparation of these financial statements in conformity with IFRS requires management to make estimates, judgements and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, consistent with those disclosed in the audited consolidated financial statements for the year ended December 31, 2020 and described in these financial statements. Actual results could differ from these estimates.
Estimates are based on management's best knowledge of current events and actions that the Company may undertake in the future. Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020
3. Assets Held for Sale
In March 2020, the Company decided to focus its efforts and resources on the pharmaceutical business and has initiated the process to sell its Cobourg facility and exit the medical cannabis industry. The Company expects that the sale of the Cobourg Facility will be completed within the next 12 months and is actively marketing the Facility for sale.
Initially, assets held for sale consisted of the Cobourg facility, all biological assets and inventory on hand, and equipment related to the Cobourg Facility operations (collectively the "Disposal Group"). During the year ended December 31, 2020, the Company either sold or recognized impairment losses on biological assets, inventory and equipment. It is anticipated that no liabilities of the Company will be transferred as part of any proposed transaction. Results of operations related to the Cobourg facility are reported as discontinued operations for the three months ended March 31, 2021 and 2020.
In accordance with IFRS 5 - Non-current Assets Held for Sale and Discontinued Operations, the assets held for sale were assessed for impairment based on fair value less costs to sell. The fair value was measured using the price at which the Company expects to receive for the disposal group less estimates for the costs of disposal. The fair value less costs to sell was higher than the carrying value of the disposal group resulting in recognition of the resulting group at carrying value.
Assets held for sale as at March 31, 2021 and December 31, 2020 consisted of the following:
| 2021 | 2020 | ||||||
| $ | $ | ||||||
| Property and plant | 8,717,943 | 8,610,504 |
Discontinued operations are reported when a component of the Company, representing a separate major line of business or area of operations with clearly distinguishable cash flows, has been disposed of or is held for sale. Classification as a discontinued operation occurs upon disposal or when the operation meets the criteria to be classified as held for sale, if earlier. Discontinued operations are reported as a separate element of net income or loss on the consolidated statement of net and comprehensive loss for both the current and comparative periods. When a disposal group is classified as held for sale, assets and liabilities are aggregated and presented as separate line items, respectively, on the consolidated statement of financial position. Comparative periods are not restated on the consolidated statement of financial position. Assets held for sale are not depreciated and are measured at the lower of carrying value and fair value less costs to sell. The change in assets held for sale period over period is due to foreign exchange.
Net loss and comprehensive loss from discontinued operations for the three months ended March 31, 2021 and 2020 is comprised of the following:
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020
| For the three months ended March 31 | |||||||
| Notes | 2021 | 2020 | |||||
| $ | $ | ||||||
| Revenue | - | 2,441 | |||||
| Cost of revenue | - | 393,169 | |||||
| Gross loss before fair value adjustments | - | (390,728 | ) | ||||
| Fair value adjustments on inventory sold | - | (430 | ) | ||||
| Unrealized loss (gain) on changes in fair value of biological assets | - | 166,886 | |||||
| Gross loss | - | (557,184 | ) | ||||
| Expenses | |||||||
| General and administrative | 14 | 548,455 | 568,258 | ||||
| Depreciation and amortization | - | 90,340 | |||||
| Total operating expenses | 548,455 | 658,598 | |||||
| Loss from discontinued operations | (548,455 | ) | (1,215,782 | ) | |||
| Other income | (14,613 | ) | (13,917 | ) | |||
| Net loss from discontinued operations | (533,842 | ) | (1,201,865 | ) |
Cash flows from discontinued operations for the three months ended March 31, 2021 and 2020 is comprised of the following:
| For the three months ended March 31, | |||||||
| 2021 | 2020 | ||||||
| $ | $ | ||||||
| Operating activities | |||||||
| Net loss from discontinued operations | (533,842 | ) | (1,201,865 | ) | |||
| Add (deduct) items not affecting cash | |||||||
| Depreciation and amortization | - | 108,209 | |||||
| Change in fair value adjustments on inventory sold | - | (430 | ) | ||||
| Change in fair value of biological assets | - | 166,886 | |||||
| Changes in non-cash working capital balances | |||||||
| Trade and other receivables | (22,840 | ) | 545,123 | ||||
| Prepaid expenses and deposits | (53,021 | ) | 64,346 | ||||
| Inventories | - | 217,540 | |||||
| Biological assets | - | (166,887 | ) | ||||
| Trade and other payables | (62,310 | ) | 158,570 | ||||
| Cash used in operating activities | (672,013 | ) | (108,508 | ) |
4. Prepaid expenses and deposits
The Company's prepaid expenses and deposits include the following:
| March 31, 2021 | December 31, 2020 | ||||||
| $ | $ | ||||||
| Insurance | 1,424,366 | 246,752 | |||||
| Other prepaids and deposits | 614,753 | 322,649 | |||||
| 2,039,119 | 569,401 |
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020
The following table outlines changes in investments:
| Entity | Instrument | Note | Balance at December 31, 2020 | Change in fair value through profit or loss | Balance at March 31, 2021 | ||||||
| $ | $ | $ | |||||||||
| Clover Cannastrip | Shares | (i) | - | - | - | ||||||
| HUGE Shops | Shares | (ii) | 600,433 | 129,634 | 730,067 | ||||||
| SciCann Therapeutics | Shares | (iii) | 195,679 | (5,047 | ) | 190,632 | |||||
| Solarvest BioEnergy Inc. | Shares | (iv) | 447,678 | 367,304 | 814,982 | ||||||
| Solarvest BioEnergy Inc. | Warrants | (iv) | 74,813 | 175,647 | 250,460 | ||||||
| Solarvest BioEnergy Inc. | Convertible debenture | (iv) | 358,142 | 293,843 | 651,985 | ||||||
| 1,676,745 | 961,381 | 2,638,126 |
(i) Clover Cannastrip Thin Film Technologies Corp. ("Clover")
On September 6, 2018, the Company subscribed for $1,128,450 of equity units in a brokered private placement by Clover. The equity investment is measured at fair value through profit or loss. Clover is not a publicly traded company therefore, the fair value was classified as level 3 within the fair value hierarchy - significant unobservable inputs that are supported by little or no market activity. As at December 31, 2020 and as at March 31, 2021, the fair value was determined to be $nil based on the financial position of Clover and the Company's ability to recover its investment.
The Company's investment in HUGE Shops includes 17,333,333 shares based on the December 2018 subscription price of C$0.075 per share. The equity investment is measured at fair value through profit or loss. Huge Shops is not a publicly traded company therefore, the fair value was classified as level 3 within the fair value hierarchy- significant unobservable inputs that are supported by little or no market activity. As at March 31, 2021, the Company determined the best information to assess the fair value of the investment was based on movement of comparable public companies' share prices, resulting in an increase in the fair value of the investment of 21% from December 31, 2020. Comparable companies were determined in looking at product offering, relative size of operations, geographical market and other factors. A change in this assumption of plus or minus 10% would result in a corresponding change in fair value of the investment of approximately $13,050.
(iii) SciCann Therapeutics Inc.
The investment includes 117,648 shares based on the subscription price in May of 2018 and October of 2018 of C$17 per share. The equity investment is measured at fair value through profit or loss. SciCann Therapeutics Inc. is not a publicly traded company therefore, the fair value was classified as level 3 within the fair value hierarchy. As at
March 31, 2021, the Company determined the best information to assess the fair value of the investment was based on movement of comparable public companies' share prices, resulting in a decrease in the fair value of investment of 3% from December 31, 2020. Comparable companies were determined in looking at product offering, relative size of operations, geographical market and other factors. A change in this assumption of plus or minus 10% would result in a corresponding change in fair value of the investment of approximately $508.
(iv) Solarvest BioEnergy Inc. ("Solarvest")
On May 7, 2019, the Company acquired 3,000,000 common shares, 3,000,000 warrants and a convertible debenture at a principal amount of $1,805,520 for a total fair value of $2,256,900 of Solarvest in exchange for 49,751 Class B common shares of the Company with a fair value of $1,880,750 based on a market price of C$50.25 and recognition of a derivative liability of $376,150. Under the terms of the agreement, the Company has guaranteed a minimum liquidation value of its shares to Solarvest of $2,256,900 resulting in recognition of the derivative liability. If the liquidation value of the Company's shares is below $2,256,900, the Company would be required to issue additional shares for the difference in actual value realized and the minimum guaranteed value.
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020
As at December 31, 2019, the fair value of the derivative liability was $1,990,788. The fair value was determined based on the additional common shares of the Company required to be issued to Solarvest to meet the minimum liquidation value of $2,256,900. On February 4, 2020, the Company issued 225,371 shares to Solarvest to settle the derivative liability. The fair value of the shares issued was $1,356,373 resulting in recognition of a gain of $634,415 on settlement of the derivative liability.
As at March 31, 2021, the fair value of the shares was determined based on the quoted market price of the shares at C$0.345 per share. The fair value of the associated warrants is based on the Black-Scholes model with the following assumptions: exercise price C$0.25, risk free rate 0.23%, expected volatility 114%, expected life 0.10 years and expected dividend yield of 0%. Fair value of the convertible debenture is calculated as the fair value of shares if converted at SVS share price as at March 31, 2021 of C$0.345. The shares have been classified as level 1 within the fair value hierarchy - quoted market price, and the warrants and convertible debenture have been classified as level 2 - valuation technique with observable market inputs.
6. Intangible assets
Intangible assets as at March 31, 2021 is as follows:
| Intangible Assets | |||
| $ | |||
| Cost | |||
| As at December 31, 2020 | 19,201,493 | ||
| Additions | 500,000 | ||
| As at March 31, 2021 | 19,701,493 | ||
| Accumulated amortization | |||
| As at December 31, 2020 | 5,777,102 | ||
| Amortization | 951,020 | ||
| As at March 31, 2021 | 6,728,122 | ||
| Net book value | |||
| As at December 31, 2020 | 13,424,391 | ||
| As at March 31, 2021 | 12,973,371 |
The Company acquired intellectual property as part of the acquisition of Prismic on June 28, 2019. The life of the intellectual property has been determined to be 5 years. Amortization of the intellectual property commenced on the date of acquisition.
On March 9, 2021, the Company entered into a license agreement ("Innovet License Agreement") with Innovet Italia S.R.L. ("Innovet"), under which Innovet granted the Company a license to use ultra-micro PEA to develop FDA approved veterinary drugs for the treatment of gastro-intestinal diseases in canines and felines. Under the Innovet license agreement, the Company is required to make payments to Innovet upon the achievement of certain milestones, including $500,000 which was paid upon execution of the Innovet License Agreement as consideration in exchange for the rights to the Licensed Products. The life of the intellectual property has been determined to be 5 years. Amortization of the intellectual property commenced on the date of the agreement.
Notes to the condensed consolidated interim financial statements
[unaudited] [expressed in United States dollar]
March 31, 2021 and 2020