
Spectral Medical Announces First Quarter And Provides Corporate Update
Ali Mahdavi | Chris Seto | |
Capital Markets & Investor Relations | CEO | |
Spinnaker Capital Markets Inc. | Spectral Medical Inc. | |
416-962-3300 | ||
... | ... |
Spectral Medical Inc. | |||||
Condensed Interim Consolidated Statements of Financial Position | |||||
In CAD (000s), except for share and per share data | |||||
(Unaudited) | |||||
Notes | March 31, | December 31, | |||
2025 | 2024 | ||||
$ | $ | ||||
Assets | |||||
Current assets | |||||
Cash | 1,670 | 2,988 | |||
Trade and other receivables | 310 | 451 | |||
Inventories | 201 | 229 | |||
Prepayments and other assets | 1,079 | 790 | |||
3,260 | 4,458 | ||||
Non-current assets | |||||
Right-of-use-asset | 413 | 444 | |||
Property and equipment | 218 | 243 | |||
Intangible asset | 171 | 175 | |||
Total assets | 4,062 | 5,320 | |||
Liabilities | |||||
Current liabilities | |||||
Trade and other payables | 4,321 | 2,769 | |||
Current portion of contract liabilities | 6 | 720 | 380 | ||
Current portion of lease liability | 130 | 129 | |||
Notes payable | 7 | 14,815 | 14,425 | ||
Derivative Liability | 7 | 17,546 | 9,742 | ||
37,532 | 27,445 | ||||
Non-current liability | |||||
Lease liability | 338 | 371 | |||
Non-current portion of contract liabilities | 6 | 4,928 | 5,049 | ||
Total liabilities | 42,798 | 32,865 | |||
Shareholders' (deficiency) equity | 9 | ||||
Share capital | 90,897 | 90,566 | |||
Contributed surplus | 10,149 | 10,149 | |||
Share-based compensation | 12,282 | 11,196 | |||
Warrants | 1,380 | 1,383 | |||
Deficit | (153,444) | (140,839) | |||
Total shareholders' (deficiency) equity | (38,736 ) | (27,545 ) | |||
Total liabilities and shareholders' (deficiency) equity | 4,062 | 5,320 |
Spectral Medical Inc. | |||||
Condensed Interim Consolidated Statements of Loss and Comprehensive Loss | |||||
In CAD (000s), except for share and per share data | |||||
(Unaudited) | |||||
Reclassified (Refer Note 16) | |||||
Notes | Three months ended March 31, 2025 | Three months ended March 31, 2024 | |||
$ | $ | ||||
Revenue | 11 | 572 | 668 | ||
Expenses | |||||
Cost of goods sold | 125 | 211 | |||
Gross Profit | 447 | 457 | |||
Raw materials and consumables used | 142 | 162 | |||
Salaries and benefits | 13 | 1,056 | 976 | ||
Consulting and professional fees | 1,266 | 925 | |||
Regulatory and investor relations | 129 | 175 | |||
Travel and entertainment | 77 | 76 | |||
Facilities and communication | 58 | 74 | |||
Insurance | 101 | 105 | |||
Depreciation and amortization | 41 | 107 | |||
Interest expense | 7 | 1,083 | 540 | ||
Foreign exchange (gain) loss | (36) | 464 | |||
Share-based compensation | 1,260 | 177 | |||
Other expense (income) | 59 | (12) | |||
Fair value adjustment derivative liabilities | 7 | 7,813 | 845 | ||
13,174 | 4,825 | ||||
Loss and comprehensive loss for the period from continuing operations | (12,602 ) | (4,157 ) | |||
Loss from discontinued operations | 4 | (3 ) | (3 ) | ||
Loss and comprehensive loss for the period | (12,605 ) | (4,160 ) | |||
Basic and diluted loss from continuing operations per common share | 10 | (0.04) | (0.01) | ||
Basic and diluted loss from discontinued operations per common share | 10 | (0.00) | (0.00) | ||
Basic and diluted loss per common share | 10 | (0.04) | (0.01) | ||
Weighted average number of common shares outstanding - basic and diluted | 10 | 284,760,158 | 279,472,325 |
Spectral Medical Inc. | |||||||||||||||
Condensed Interim Consolidated Statements of Changes in Shareholders' Deficiency | |||||||||||||||
In CAD (000s) | |||||||||||||||
(Unaudited) | |||||||||||||||
Notes | Number of Shares | Share Capital | Contributed surplus | Share-based compensation | Warrants | Deficit | Total Shareholders' (deficiency) equity | ||||||||
$ | $ | $ | $ | $ | $ | ||||||||||
Balance January 1, 2024 | 278,576,261 | 87,061 | 8,916 | 10,385 | 2,526 | (125,437 ) | (16,549 ) | ||||||||
Warrants exercised | 9 | 750,000 | 463 | - | - | (90) | - | 373 | |||||||
Share Options exercised | 9 | 68,167 | 37 | - | (15) | - | - | 22 | |||||||
Loss and comprehensive loss for the period | - | - | - | - | - | (4,160) | (4,160) | ||||||||
Share-based compensation | 9 | - | - | - | 177 | - | - | 177 | |||||||
Balance, March 31, 2024 | 279,394,428 | 87,561 | 8,916 | 10,547 | 2,436 | (129,597 ) | (20,137 ) | ||||||||
Warrants exercised | 9 | 232,500 | 155 | - | - | (31) | - | 124 | |||||||
Warrants issued | 9 | - | - | - | - | 211 | - | 211 | |||||||
Warrants expired | 9 | - | - | 1,233 | - | (1,233) | - | - | |||||||
Share Options Exercised | 9 | 1,839,444 | 1,153 | - | (520) | - | - | 633 | |||||||
RSU released | 9 | 114,210 | 50 | - | (50) | - | - | - | |||||||
Notes Conversion | 7 | 1,879,647 | 1,368 | - | - | - | - | 1,368 | |||||||
DSU exercise | 9 | 855,978 | 279 | - | (279) | - | - | - | |||||||
Loss and comprehensive loss for the period | - | - | - | - | - | (11,242) | (11,242 ) | ||||||||
Share-based compensation | 9 | - | - | - | 1,498 | - | - | 1,498 | |||||||
Balance December 31, 2024 | 284,316,207 | 90,566 | 10,149 | 11,196 | 1,383 | (140,839 ) | (27,545 ) | ||||||||
Balance January 1, 2025 | 284,316,207 | 90,566 | 10,149 | 11,196 | 1,383 | (140,839 ) | (27,545 ) | ||||||||
Share Options Exercised | 9 | 431,882 | 219 | - | (74) | - | - | 145 | |||||||
RSU released | 9 | 350,386 | 100 | - | (100) | - | - | - | |||||||
Warrants exercised | 9 | 18,750 | 12 | (3) | 9 | ||||||||||
Loss and comprehensive loss for the period | - | - | - | - | - | (12,605) | (12,605 ) | ||||||||
Share-based compensation | 9 | - | - | - | 1,260 | - | - | 1,260 | |||||||
Balance March 31, 2025 | 285,117,225 | 90,897 | 10,149 | 12,282 | 1,380 | (153,444 ) | (38,736 ) |
Spectral Medical Inc. | |||||
Condensed Interim Consolidated Statements of Cash Flows | |||||
In CAD (000s) | |||||
(Unaudited) | |||||
Notes | Three months ended March 31, 2025 | Three months ended March 31, 2024 | |||
$ | $ | ||||
Cash flow provided by (used in) | |||||
Operating activities | |||||
Loss for the period | (12,605) | (4,160) | |||
Adjustments for: | |||||
Depreciation on right-of-use asset | 31 | 31 | |||
Depreciation on property and equipment | 25 | 27 | |||
Amortization of intangible asset | 4 | 4 | |||
Amortization and Derivative related financing fee | 63 | 69 | |||
Unrealized foreign exchange (gain) and loss | (26) | 464 | |||
Interest expense on lease liability | 6 | 9 | |||
Accreted Interest on Notes Payable | 1,076 | 531 | |||
Share-based compensation | 1,260 | 177 | |||
Fair Value adjustment derivative liabilities | 7,813 | 846 | |||
Changes in items of working capital: | |||||
Trade and other receivables | 141 | (296) | |||
Inventories | 28 | 47 | |||
Prepayments and other assets | (289) | (359) | |||
Trade and other payables | 820 | (453) | |||
Contract liabilities | 219 | 1,839 | |||
Net cash provided by (used in) operating activities | 1,434 | (1,224) | |||
Investing activities | |||||
Purchase of property and equipment | - | (16) | |||
Net cash used in investing activities | - | (16) | |||
Financing activities | |||||
Lease liability payments | (38) | (33) | |||
Share options exercised | 145 | 22 | |||
Warrants exercised | 9 | 373 | |||
Net cash provided by financing activities | 116 | 362 | |||
Increase (decrease) in cash | (1,318) | (878) | |||
Cash, beginning of period | 2,988 | 2,952 | |||
Cash, end of period | 1,670 | 2,074 |


Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.
Comments
No comment