|
Nevada
|
| |
809913
|
| |
82-2726719
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Large accelerated filer:
☐
|
| |
Accelerated filer:
☐
|
|
|
Non-accelerated filer:
☐
|
| |
Smaller reporting company:
☒
|
|
| | | |
Emerging Growth Company:
☒
|
|
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||||||
|
Title of each class of securities
to be registered |
| | |
Amount To Be
Registered(1) |
| | |
Proposed Maximum
Offering Price Per Share(2) |
| | |
Proposed Maximum
Aggregate Offering Price |
| | |
Amount of
Registration Fee(3) |
| ||||||||||||
|
Common Stock, $0.001 par value
|
| | | | | 16,357,703 | | | | | | $ | 1.06 | | | | | | $ | 17,339,165 | | | | | | $ | 1,892 | | |
|
Common Stock, $0.001 par value, underlying Warrants
|
| | | | | 16,357,703 | | | | | | $ | 1.06 | | | | | | $ | 17,339,165 | | | | | | $ | 1,892 | | |
|
Total:
|
| | | | | 32,715,406 | | | | | | | | | | | | | $ | 34,678,330 | | | | | | $ | 3,784(4) | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 62 | | | |
| | | | | 66 | | | |
| | | | | 79 | | | |
| | | | | 82 | | | |
| | | | | 84 | | | |
| | | | | 88 | | | |
| | | | | 90 | | | |
| | | | | 94 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | F-1 | | |
|
Year ended December 31
|
| ||||||
|
2020
|
| |
2019
|
| |
2018
|
|
|
Cdn$1.3415
|
| |
Cdn$1.3269
|
| |
Cdn$1.2957
|
|
Period
|
| |
High
|
| |
Low
|
| |
Volume
|
| |||
2021 | | | | | | | | | | | | | |
February (through February 10, 2021)
|
| |
Cdn$1.55
|
| |
Cdn$1.36
|
| | | | 134,417 | | |
January
|
| |
Cdn$1.54
|
| |
Cdn$1.30
|
| | | | 401,067 | | |
2020 | | | | | | | | | | | | | |
Quarter Ended December 31, 2020
|
| |
Cdn$1.60
|
| |
Cdn$0.80
|
| | | | 937,000 | | |
Quarter Ended September 30, 2020
|
| |
Cdn$1.25
|
| |
Cdn$0.83
|
| | | | 665,000 | | |
Quarter Ended June 30, 2020
|
| |
Cdn$1.40
|
| |
Cdn$0.81
|
| | | | 798,500 | | |
Quarter Ended March 31, 2020
|
| |
Cdn$2.00
|
| |
Cdn$0.81
|
| | | | 1,204,300 | | |
2019 | | | | | | | | | | | | | |
Quarter Ended December 31, 2019
|
| |
Cdn$2.34
|
| |
Cdn$1.52
|
| | | | 1,892,300 | | |
Quarter Ended September 30, 2019
|
| |
Cdn$2.44
|
| |
Cdn$1.44
|
| | | | 2,164,500 | | |
Quarter Ended June 30, 2019
|
| |
Cdn$2.18
|
| |
Cdn$1.40
|
| | | | 1,318,100 | | |
Quarter Ended March 31, 2019
|
| |
Cdn$3.11
|
| |
Cdn$1.46
|
| | | | 1,175,300 | | |
2018 | | | | | | | | | | | | | |
Quarter Ended December 31, 2018
|
| |
Cdn$2.36
|
| |
Cdn$1.76
|
| | | | 987,600 | | |
Quarter Ended September 30, 2018
|
| |
Cdn$2.91
|
| |
Cdn$1.70
|
| | | | 659,900 | | |
Quarter Ended June 30, 2018(1)
|
| |
Cdn$1.70
|
| |
Cdn$1.70
|
| | | | — | | |
Quarter Ended March 31, 2018
|
| |
Cdn$4.39
|
| |
Cdn$1.36
|
| | | | 1,892,900 | | |
| | |
Year Ended December 31
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Patient Service fees, net
|
| | | $ | 13,738 | | | | | $ | 13,899 | | | | | $ | (161) | | | | | | -1.2% | | |
Hospital, management and other
|
| | | | 3,987 | | | | | | 913 | | | | | | 3,074 | | | | | | 336.7% | | |
Total Revenue
|
| | | | 17,725 | | | | | | 14,812 | | | | | | 2,913 | | | | | | 19.7% | | |
Cost of Revenues
|
| | | | (4,955) | | | | | | (3,551) | | | | | | (1,404) | | | | | | 39.5% | | |
Gross Margin
|
| | | | 12,770 | | | | | | 11,261 | | | | | | 1,509 | | | | | | 13.4% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 8,427 | | | | | | 5,312 | | | | | | 3,115 | | | | | | 58.6% | | |
Sales and marketing
|
| | | | 1,435 | | | | | | 807 | | | | | | 628 | | | | | | 77.8% | | |
Depreciation and amortization
|
| | | | 537 | | | | | | 407 | | | | | | 130 | | | | | | 31.9% | | |
Total operating expenses
|
| | | | 10,339 | | | | | | 6,526 | | | | | | 3,873 | | | | | | 59.3% | | |
Income from operations
|
| | | | 2,371 | | | | | | 4,735 | | | | | | (2,364) | | | | | | -49.9% | | |
Other income/(expenses) | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings from equity method investments
|
| | | | 1,305 | | | | | | 1,167 | | | | | | 138 | | | | | | 11.8% | | |
Other income/(expenses)
|
| | | | 172 | | | | | | 142 | | | | | | 30 | | | | | | 21.1% | | |
Interest, net
|
| | | | (326) | | | | | | 7 | | | | | | (333) | | | | | | -4757.1% | | |
Total other income
|
| | | | 1,151 | | | | | | 1,316 | | | | | | (165) | | | | | | -12.5% | | |
Income before taxes
|
| | | | 3,522 | | | | | | 6,051 | | | | | | (2,529) | | | | | | -41.8% | | |
Income tax expense
|
| | | | (806) | | | | | | (1,731) | | | | | | 925 | | | | | | -53.4% | | |
Net Income
|
| | | | 2,716 | | | | | | 4,320 | | | | | | (1,604) | | | | | | -37.1% | | |
Income per common share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.08 | | | | | $ | 0.12 | | | | | $ | (0.05) | | | | | | -34.2% | | |
Diluted
|
| | | $ | 0.06 | | | | | $ | 0.10 | | | | | $ | (0.04) | | | | | | -35.2% | | |
Weighted average number common shares – basic
|
| | | | 34,402,607 | | | | | | 35,552,234 | | | | | | (1,149,627) | | | | | | -3.2% | | |
Weighted average number common shares – diluted
|
| | | | 41,912,607 | | | | | | 44,936,234 | | | | | | (3,023,627) | | | | | | -6.7% | | |
| | |
Three Months
Ended September 30, 2020 |
| |
Three Months
Ended September 30, 2019 |
| |
Nine Months
Ended September 30, 2020 |
| |
Nine Months
Ended September 30, 2019 |
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Patient service fees, net
|
| | | $ | 2,965 | | | | | $ | 6,932 | | | | | $ | (6,342) | | | | | $ | 20,066 | | |
Hospital, management and other
|
| | | | 998 | | | | | | 1,019 | | | | | | 3,902 | | | | | | 2,318 | | |
Total revenue
|
| | | | 3,963 | | | | | | 7,951 | | | | | | (2,440) | | | | | | 22,384 | | |
Cost of revenues
|
| | | | (2,232) | | | | | | (1,275) | | | | | | (5,062) | | | | | | (4,466) | | |
Gross (loss) margin
|
| | | | 1,731 | | | | | | 6,676 | | | | | | (7,502) | | | | | | 17,918 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 1,957 | | | | | | 1,570 | | | | | | 5,853 | | | | | | 5,090 | | |
Sales and marketing
|
| | | | 349 | | | | | | 394 | | | | | | 801 | | | | | | 1,067 | | |
Depreciation and amortization
|
| | | | 249 | | | | | | 116 | | | | | | 769 | | | | | | 332 | | |
Total operating expenses
|
| | | | 2,555 | | | | | | 2,080 | | | | | | 7,423 | | | | | | 6,489 | | |
| | |
Three Months
Ended September 30, 2020 |
| |
Three Months
Ended September 30, 2019 |
| |
Nine Months
Ended September 30, 2020 |
| |
Nine Months
Ended September 30, 2019 |
| ||||||||||||
Income/(loss) from operations
|
| | | | (824) | | | | | | 4,596 | | | | | | (14,925) | | | | | | 11,429 | | |
Other income/(expenses) | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings/(loss) from equity method investments
|
| | | | (232) | | | | | | 285 | | | | | | (1,449) | | | | | | 1,192 | | |
Other income/(expense)
|
| | | | (3) | | | | | | (56) | | | | | | 50 | | | | | | 5 | | |
Interest, net
|
| | | | (285) | | | | | | (62) | | | | | | (783) | | | | | | (163) | | |
Total other income/(expense)
|
| | | | (520) | | | | | | 167 | | | | | | (2,182) | | | | | | 1,034 | | |
Income/(loss) before income taxes
|
| | | | (1,344) | | | | | | 4,763 | | | | | | (17,107) | | | | | | 12,463 | | |
Income tax benefit (expense)
|
| | | | 367 | | | | | | (1,094) | | | | | | 2,396 | | | | | | (3,022) | | |
Net income/(loss)
|
| | | $ | (977) | | | | | $ | 3,669 | | | | | $ | (14,711) | | | | | $ | 9,441 | | |
Basic income/(loss) per common share
|
| | | $ | (0.03) | | | | | $ | 0.11 | | | | | $ | (0.42) | | | | | $ | 0.27 | | |
Diluted income/(loss) per common share
|
| | | $ | (0.03) | | | | | $ | 0.09 | | | | | $ | (0.42) | | | | | $ | 0.23 | | |
|
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
Category
|
| |
Total
|
| |
Less than 1 Year
|
| |
1 – 4 Years
|
| |
4 – 5 Years
|
| |
Over 5 Years
|
| |||||||||||||||
Trade & other payables
|
| | | $ | 1,239 | | | | | $ | 1,239 | | | | | $ | — | | | | |
$
|
—
|
| | | |
$
|
—
|
| |
Bank Debt
|
| | | | 4,100 | | | | | | 4,100 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| |
Payroll Protection Program
|
| | | | 1,211 | | | | | | — | | | | | | 1,211 | | | | |
|
—
|
| | | |
|
—
|
| |
Convertible Debt
|
| | | | 3,450 | | | | | | — | | | | | | 3,450 | | | | |
|
—
|
| | | |
|
—
|
| |
Lease Liabilities
|
| | | | 1,084 | | | | | | 561 | | | | | | 523 | | | | |
|
—
|
| | | |
|
—
|
| |
| | |
September 30, 2020
|
| |||||||||||||||||||||||||||
Category
|
| |
Total
|
| |
Less than 1 Year
|
| |
1 – 4 Years
|
| |
4 – 5 Years
|
| |
Over 5 Years
|
| |||||||||||||||
Acquisition Liabilities
|
| | | | 3,880 | | | | | | 3,880 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| |
Other Liabilities
|
| | | | 181 | | | | | | 181 | | | | | | — | | | | |
|
—
|
| | | |
|
—
|
| |
| | | | $ | 15,145 | | | | | $ | 9,961 | | | | | $ | 5,184 | | | | |
$
|
—
|
| | | |
$
|
—
|
| |
|
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
Category
|
| |
Total
|
| |
Less than 1 Year
|
| |
1 – 4 Years
|
| |
4 – 5 Years
|
| |
Over 5 Years
|
| |||||||||||||||
Trade & other payables
|
| | | $ | 4,365 | | | | | $ | 4,365 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Bank Debt
|
| | | | 2,418 | | | | | | 1,664 | | | | | | 754 | | | | | | — | | | | | | — | | |
Convertible Debt
|
| | | | 965 | | | | | | — | | | | | | 965 | | | | | | — | | | | | | — | | |
Lease Liabilities
|
| | | | 1,055 | | | | | | 524 | | | | | | 531 | | | | | | — | | | | | | — | | |
Acquisition Liabilities
|
| | | | 7,459 | | | | | | 5,030 | | | | | | 2,429 | | | | | | — | | | | | | — | | |
Other Liabilities
|
| | | | 81 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 16,343 | | | | | $ | 11,664 | | | | | $ | 4,679 | | | | | | — | | | | | | — | | |
Name
|
| |
Age
|
| |
Position
|
|
John Farlinger | | |
61
|
| | Executive Chairperson and Chief Executive Officer | |
Trent Carman | | |
59
|
| | Chief Financial Officer | |
Preston Parsons | | |
41
|
| | Director and Founder | |
Martin Burian | | |
57
|
| | Director | |
Christopher Rumana | | |
52
|
| | Director | |
Steven Summer | | |
71
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Change in
pension value and nonqualified deferred compensation earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
John Farlinger,(1)
Executive Chairperson and Chief Executive Officer |
| | | | 2020 | | | | | | 306,583 | | | | | | 325,474 | | | | | | 315,600 | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | 57,510 | | | | | | 1,005,167 | | |
| | | 2019 | | | | | | 285,000 | | | | | | 82,000 | | | | | | Nil | | | | | | 117,000 | | | | | | Nil | | | | | | Nil | | | | | | 70,880 | | | | | | 554,880 | | | ||
| | | 2018 | | | | | | 203,621 | | | | | | 96,000 | | | | | | Nil | | | | | | 302,000 | | | | | | Nil | | | | | | Nil | | | | | | 30,210 | | | | | | 631,831 | | | ||
Trent Carman,(2)
Chief Financial Officer |
| | | | 2020 | | | | | | 286,583 | | | | | | 162,776 | | | | | | 210,400 | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | 8,410 | | | | | | 668,169 | | |
| | | 2019 | | | | | | 238,001 | | | | | | 15,000 | | | | | | Nil | | | | | | 157,000 | | | | | | Nil | | | | | | Nil | | | | | | 47,502 | | | | | | 457,503 | | | ||
| | | 2018 | | | | | | 38,334 | | | | | | 20,000 | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | 3,246 | | | | | | 61,580 | | | ||
Preston Parsons,(3)(4)(5)
Founder and Director |
| | | | 2020 | | | | | | 274,916 | | | | | | 382,709 | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | 24,495 | | | | | | 682,120 | | |
| | | 2019 | | | | | | 265,270 | | | | | | 104,930 | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | 58,575 | | | | | | 428,775 | | | ||
| | | 2018 | | | | | | 137,975 | | | | | | 90,000 | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | 110,408 | | | | | | 338,383 | | |
Name andPrincipal Position
|
| |
Type of
compensation security |
| |
Number of
compensation securities, number of underlying securities |
| |
Date of
issue or grant |
| |
Issue,
conversion or exercise price ($) |
| |
Closing
price of security or underlying security on date of grant ($) |
| |
Closing
price of security or underlying security at year end ($) |
| |
Expiry
Date |
|
John Farlinger,(1)
Executive Chairperson and Chief Executive Officer |
| |
Stock Options
|
| |
117,000 underlying common shares
|
| |
1/16/2019
|
| |
Cdn$2.07
US$1.56(5) |
| |
Cdn$2.50
US$1.89(6) |
| |
US$1.10(7)
|
| |
1/16/2022
|
|
|
Restricted Stock
|
| |
300,000 common shares
|
| |
3/4/2020
|
| |
US$1.03(8)
|
| | | | |
US$1.03(8)
|
| |
12/31/2021
|
| ||
Trent Carman,(2)
Chief Financial Officer |
| |
Stock Options
|
| |
157,000 underlying common shares
|
| |
1/16/2019
|
| |
Cdn$2.07
US$1.56(5) |
| |
Cdn$2.50
US$1.89(6) |
| |
US$1.10(8)
|
| |
Cancelled
|
|
|
Restricted Stock
|
| |
200,000 common shares
|
| |
3/4/2020
|
| |
US$1.03(8)
|
| |
US$1.052
|
| |
US$1.03(8)
|
| |
12/31/2021
|
| ||
Preston Parsons,(3)(4)
Founder and Director |
| |
Restricted Stock
|
| |
3,300,000 common shares
|
| |
11/8/2016
|
| |
US$1.03(8)
|
| |
US$1.052
|
| |
US$1.03(8)
|
| |
12/31/2021
|
|
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name andPrincipal Position
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number
of Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Shares, Units or Other Rights That Have Not Vested ($) |
| |||||||||||||||||||||||||||
John Farlinger,(1)
Executive Chairperson and Chief Executive Officer |
| | | | 302,000 | | | | | | Nil | | | | | | Nil | | | | | $ | 1.80 | | | | | | 10/1/2023 | | | | | | 300,000 | | | | | $ | 315,600 | | | | | | Nil | | | | | | Nil | | |
| | | 117,000 | | | | | | | | | | | | | | | | | $ | 1.56 | | | | | | 1/16/2024 | | | | | | | | | | | | |||||||||||||||||
Trent Carman,(2)
Chief Financial Officer |
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | NA | | | | | | NA | | | | | | 200,000 | | | | | $ | 210,400 | | | | | | Nil | | | | | | Nil | | |
Preston Parsons,(3)(4)(5)
Founder and Director |
| | | | 1,000,000 | | | | | | Nil | | | | | | Nil | | | | | $ | 0.05 | | | | | | 8/25/2025 | | | | | | 3,300,000 | | | | | $ | 3,471,600 | | | | | | Nil | | | | | | Nil | | |