Name of Beneficial Owner(1)
|
| |
Number of
Company Common Shares |
| |
% of Company
Common Shares |
| ||||||
5% Holders | | | | | | | | | | | | | |
Harraden Circle Investors GP, LLC
|
| | |
|
(2)
|
| | | | | 9.9% | | |
Psyence Group Inc.
|
| | | | 7,075,920 | | | | | | 13.0% | | |
Directors and Executive Officers
|
| | | | — | | | | | | — | | |
Dr. Neil Maresky
|
| | | | — | | | | | | — | | |
Warwick Corden-Lloyd
|
| | | | — | | | | | | — | | |
Jody Aufrichtig
|
| | | | — | | | | | | — | | |
Marc Balkin
|
| | | | — | | | | | | — | | |
Christopher (Chris) Bull
|
| | | | — | | | | | | — | | |
Dr. Seth Feuerstein
|
| | | | — | | | | | | — | | |
All Directors and Executive Officers as a group (six individuals)
|
| | | | — | | | | | | — | | |
Name, Province, Country of
Residence & Position(s) |
| |
Principal Occupation Business or Employment for
Last Five Years |
| |
Date Elected or Appointed
as Director |
| |
Shares
Beneficially Owned or Controlled(1) |
|
Jody Aufrichtig, Cape Town, South Africa – Chairman of the Board and Strategic Business Development Officer | | | Has served as Chairman of the Board and Strategic Business Development Officer of the Corporation since January 25, 2024 and in the same position at PGI since May 2020. Previously Managing Director of Canopy Growth Africa and founder of multiple award-winning businesses. | | | January 25, 2024 | | |
—
|
|
Dr. Neil Maresky, Ontario, Canada –
Chief Executive Officer and Director |
| | Has served as Chief Executive Officer of the Corporation since January 25, 2024 and Director since June 29, 2023. Served as the Chief Executive Officer and Director of PGI from July 1, 2021, until his resignation in March 2024 and as Vice President of Scientific Affairs at AstraZeneca Canada until 2021. | | | June 29, 2023 (Director), January 25, 2024 (CEO) | | |
—
|
|
Marc Balkin, Cape Town South Africa –
Director (1)(2)(3)(5)(6) |
| | Has served as a director of the Corporation since January 25, 2024. Previously served as Chief Executive Officer and as a director of Newcourt Acquisition Corp from March 2021 until January 25, 2024. He is the founder of Balkin and Co., an advisory firm, since 2015 and currently serves as a partner at DiGame, a growth fund focused on Africa and the Middle East | | | January 25, 2024 | | |
—
|
|
Christopher (Chris) Bull,London, UK,
Director(1)(3)(4)(5) |
| |
Has served as a director of the Corporation since January 25, 2024 and as a Strategic Advisor of PGI since December 2022. He currently serves as the Chairman and a director of Knife Capital, a venture capital firm and as an investor, founder and advisor to various companies in Europe and North America
|
| | January 25, 2024 | | |
—
|
|
Name, Province, Country of
Residence & Position(s) |
| |
Principal Occupation Business or Employment for
Last Five Years |
| |
Date Elected or Appointed
as Director |
| |
Shares
Beneficially Owned or Controlled(1) |
|
| | |
in the pharmaceuticals, biotechnology and technology sectors.
|
| | | | | | |
Dr. Seth Feuerstein, Connecticut, USA –
Director(1)(3)(5) |
| | Has served as a director of the Corporation since January 25, 2024 and as Founder and CEO of Oui Therapeutics, Inc. since 2019. Dr. Feuerstein also serves as a senior advisor/Highly Qualified Expert for the U.S. Department of Defense and as an Executive Director of the Center for Digital Health, Innovation, and excellence at Yale University. Dr. Feuerstein has also served as the Faculty Advisory for Innovation in Healthcare at Yale School of Medicine since 2004. | | | January 25, 2024 | | |
—
|
|
Plan category
|
| |
Number of
securities to be issued upon exercise of outstanding options, warrants and rights, and vesting of outstanding restricted stock units |
| |
Weighted average
exercise price of outstanding options, warrants and rights |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column)(a) |
| |||||||||
| | |
(a)
|
| |
(b)
|
| |
(c)
|
| |||||||||
Equity compensation plans approved by security holders
|
| | | | nil | | | | | | N/A | | | | | | 2,008,599(1) | | |
Equity compensation plans not approved by security holders
|
| | | | nil | | | | | | N/A | | | | | | 6,141,527 | | |
Total
|
| | | | nil | | | | | | N/A | | | | | | 8,150,126 | | |
Name and principal position
|
| |
Year
|
| |
Salary
(US$) |
| |
Bonus
(US$) |
| |
Option
Awards (US$)(2) |
| |
Stock
Awards (US$)(3) |
| |
Nonequity
incentive plan compensation (US$) |
| |
All other
compensation (US$) |
| |
Total
(US$) |
| ||||||||||||||||||||||||
Neil Maresky
(Chief Executive Officer) |
| | | | 2024 | | | | | | 231,228(1) | | | | | | — | | | | | | 70,458 | | | | | | 55,000 | | | | | | — | | | | | | — | | | | | | 356,686 | | |
| | | 2023 | | | | | | 192,171 | | | | | | | | | | | | 75,721 | | | | | | 43,068 | | | | | | | | | | | | | | | | | | 310,960 | | | ||
Jody Aufrichtig
(Executive Chairman) |
| | | | 2024 | | | | | | 110,302(1) | | | | | | — | | | | | | 31,924 | | | | | | 42,773 | | | | | | — | | | | | | — | | | | | | 184,999 | | |
| | | 2023 | | | | | | 85,036 | | | | | | | | | | | | 26,463 | | | | | | 12,982 | | | | | | | | | | | | | | | | | | 124,481 | | | ||
Warwick Corden Lloyd
(Chief Financial Officer) |
| | | | 2024 | | | | | | 98,346(1) | | | | | | — | | | | | | 5,395 | | | | | | 19,588 | | | | | | — | | | | | | — | | | | | | 123,329 | | |
| | | 2023 | | | | | | 85,036 | | | | | | | | | | | | 10,980 | | | | | | 7,017 | | | | | | | | | | | | | | | | | | 103,033 | | |
| | |
Page
|
| |||
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 41 | | |
| | | |
![]() |
|
| Burlington, Ontario | | |
Chartered Professional Accountants
|
|
| July 25, 2024 | | |
Licensed Public Accountants
|
|
| We have served as the Company’s auditor since 2023. | | | | |
| MNP LLP | | | | |
USD$
|
| |
Note (1)
|
| |
As at March
31, 2024 (Consolidated) |
| |
As at March
31, 2023 (Carve-out) |
| |||||||||
| | | | | | | | | | | | | | |
(Restated
Note 3) |
| |||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 6 | | | | | | 733,188 | | | | | | 1,334,280 | | |
Restricted cash
|
| | | | 6 | | | | | | 29,611 | | | | | | 29,556 | | |
Other receivables
|
| | | | | | | | | | 41,747 | | | | | | 149,369 | | |
Prepaids
|
| | | | | | | | | | 322,126 | | | | | | 77,050 | | |
Total current assets
|
| | | | | | | | | | 1,126,672 | | | | | | 1,590,255 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Equipment
|
| | | | 7 | | | | | | 5,487 | | | | | | — | | |
TOTAL ASSETS
|
| | | | | | | | | | 1,132,159 | | | | | | 1,590,255 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 8 | | | | | | 755,202 | | | | | | 1,790,700 | | |
Convertible note liability
|
| | | | 9 | | | | | | 7,657,397 | | | | | | — | | |
Derivative warrant liabilities
|
| | | | 10 | | | | | | 901,608 | | | | | | — | | |
Due to NCAC Sponsor
|
| | | | 11 | | | | | | 1,474,256 | | | | | | — | | |
Due to Psyence Group Inc
|
| | | | 11 | | | | | | 1,316,236 | | | | | | — | | |
TOTAL LIABILITIES
|
| | | | | | | | | | 12,104,699 | | | | | | 1,790,700 | | |
EQUITY | | | | | | | | | | | | | | | | | | | |
Share Capital
|
| | | | 12 | | | | | | 46,125,397 | | | | | | 5,934,141 | | |
Accumulated Deficit
|
| | | | | | | | | | (57,458,994) | | | | | | (6,299,946) | | |
Reserves
|
| | | | | | | | | | 361,057 | | | | | | 165,360 | | |
NET DEFICIT
|
| | | | | | | | | | (10,972,540) | | | | | | (200,445) | | |
TOTAL LIABILITIES AND NET DEFICIT
|
| | | | | | | | | | 1,132,159 | | | | | | 1,590,255 | | |
|
“Dr. Neil Maresky”
Chief Executive Officer and Director
|
| |
“Jody Aufrichtig”
Executive Chairman and Director
|
|
USD $
|
| |
Note (1)
|
| |
2024
(Consolidated) |
| |
2023
(Carve-out) |
| |||||||||
| | | | | | | | | | | | | | |
(Restated
Note 3) |
| |||
Expenses | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | | | | | | | 80,603 | | | | | | 7,029 | | |
Research and development
|
| | | | | | | | | | 954,593 | | | | | | 1,608,895 | | |
General and administrative
|
| | | | 15 | | | | | | 557,904 | | | | | | 366,435 | | |
Professional and consulting fees
|
| | | | 15 | | | | | | 1,158,484 | | | | | | 1,252,510 | | |
Loss before other items
|
| | | | | | | | | | (2,751,584) | | | | | | (3,234,869) | | |
Other items | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | 13 | | | | | | 879,344 | | | | | | — | | |
Depreciation
|
| | | | 7 | | | | | | (240) | | | | | | — | | |
Interest income
|
| | | | | | | | | | 2,134 | | | | | | 1,554 | | |
Interest expense
|
| | | | 13 | | | | | | (52,941) | | | | | | — | | |
Foreign exchange gain
|
| | | | | | | | | | (2,695) | | | | | | 26,912 | | |
Listing expense
|
| | | | 5 | | | | | | (41,481,605) | | | | | | — | | |
Transaction expense
|
| | | | 5 | | | | | | (2,461,025) | | | | | | — | | |
Gain on debt settlement
|
| | | | 12 | | | | | | 281,500 | | | | | | — | | |
Fair value loss on convertible note
|
| | | | 9 | | | | | | (5,157,397) | | | | | | — | | |
Fair value loss on warrant liability
|
| | | | 10 | | | | | | (306,250) | | | | | | — | | |
Fair value loss on promissory notes
|
| | | | 11 | | | | | | (108,288) | | | | | | — | | |
NET LOSS
|
| | | | | | | | | | (51,159,048) | | | | | | (3,206,403) | | |
Other comprehensive income/(loss) | | | | | | | | | | | | | | | | | | | |
Foreign exchange gain/(loss) on translation
|
| | | | | | | | | | 3,715 | | | | | | (89,828) | | |
Other comprehensive income
|
| | | | | | | | | | 191,982 | | | | | | — | | |
TOTAL COMPREHENSIVE LOSS
|
| | | | | | | | | | (50,963,351) | | | | | | (3,296,231) | | |
Loss per share – basic and diluted
|
| | | | | | | | | | (7.82) | | | | | | (0.66) | | |
Weighted average number of outstanding shares – basic and diluted
|
| | | | | | | | | | 6,517,215 | | | | | | 5,000,000 | | |
USD $
|
| |
Note
|
| |
Number of
shares |
| |
Share capital
|
| |
Reserves
|
| |
Deficit
|
| |
Total
shareholders’ equity (deficit) |
| ||||||||||||||||||
Opening balance as at April 1, 2022
|
| | | | | | | | | | — | | | | | | 4,537,055 | | | | | | 255,188 | | | | | | (3,093,543) | | | | | | 1,698,700 | | |
Psyence Group Inc contribution
|
| | | | | | | | | | — | | | | | | 1,397,086 | | | | | | — | | | | | | — | | | | | | 1,397,086 | | |
Net loss for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,206,403) | | | | | | (3,206,403) | | |
Other comprehensive loss
|
| | | | | | | | | | — | | | | | | — | | | | | | (89,828) | | | | | | — | | | | | | (89,828) | | |
Balance, March 31, 2023
|
| | | | | | | | | | — | | | | | | 5,934,141 | | | | | | 165,360 | | | | | | (6,299,946) | | | | | | (200,445) | | |
Opening balance as at April 1, 2023
|
| | | | | | | | | | — | | | | | | 5,934,141 | | | | | | 165,360 | | | | | | (6,299,946) | | | | | | (200,445) | | |
Issuance of shares to Psyence Group Inc
|
| | | | 12 | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of shares to NCAC shareholders
|
| | | | 5 | | | | | | 7,794,659 | | | | | | 37,336,416 | | | | | | — | | | | | | — | | | | | | 37,336,416 | | |
Issuance of shares for debt settlement
|
| | | | 12 | | | | | | 150,000 | | | | | | 718,500 | | | | | | — | | | | | | — | | | | | | 718,500 | | |
Issuance of shares to third party advisors
|
| | | | 12 | | | | | | 446,000 | | | | | | 2,136,340 | | | | | | — | | | | | | — | | | | | | 2,136,340 | | |
Net loss for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,159,048) | | | | | | (51,159,048) | | |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | 195,697 | | | | | | — | | | | | | 195,697 | | |
Balance, March 31, 2024
|
| | | | | | | | | | 13,390,659 | | | | | | 46,125,397 | | | | | | 361,057 | | | | | | (57,458,994) | | | | | | (10,972,540) | | |
| | |
Note (1)
|
| |
Year ended
March 31, 2024 (Consolidated) |
| |
Year ended
March 31, 2023 (Carve-out) |
| |||||||||
| | | | | | | | | | | | | | |
(Restated
Note 3) |
| |||
Net loss
|
| | | | | | | | | | (51,159,048) | | | | | | (3,206,403) | | |
Non-cash adjustment: | | | | | | | | | | | | | | | | | | | |
Fair value loss on convertible note
|
| | | | 9 | | | | | | 5,157,397 | | | | | | — | | |
Fair value loss on derivative warrant
|
| | | | 10 | | | | | | 306,250 | | | | | | — | | |
Fair value loss on promissory notes
|
| | | | 11 | | | | | | 300,270 | | | | | | — | | |
Gain on debt settlement
|
| | | | 12 | | | | | | (281,500) | | | | | | — | | |
Share based compensation
|
| | | | 16 | | | | | | 317,882 | | | | | | 221,287 | | |
Depreciation
|
| | | | 7 | | | | | | 240 | | | | | | — | | |
Foreign exchange
|
| | | | | | | | | | 3,658 | | | | | | (84,499) | | |
Listing expense
|
| | | | 5 | | | | | | 41,481,605 | | | | | | — | | |
Transaction expenses
|
| | | | 5 | | | | | | 2,100,830 | | | | | | — | | |
Changes in working capital: | | | | | | | | | | | | | | | | | | | |
Other receivables
|
| | | | | | | | | | 107,622 | | | | | | (109,858) | | |
Prepaids
|
| | | | | | | | | | (245,075) | | | | | | (71,665) | | |
Accounts payable and accrued liabilities
|
| | | | 8 | | | | | | (1,035,498) | | | | | | 1,659,058 | | |
Cash used in operating activities
|
| | | | | | | | | | (2,945,367) | | | | | | (1,592,080) | | |
Additions to equipment
|
| | | | 7 | | | | | | (5,727) | | | | | | — | | |
Cash used for investing activities
|
| | | | | | | | | | (5,727) | | | | | | — | | |
Proceeds received from convertible note
|
| | | | 9 | | | | | | 2,500,000 | | | | | | — | | |
Payment of promissory note
|
| | | | 11 | | | | | | (150,000) | | | | | | — | | |
Proceeds received from Psyence Group Inc
|
| | | | | | | | | | — | | | | | | 1,172,923 | | |
Cash provided from financing activities
|
| | | | | | | | | | 2,350,000 | | | | | | 1,172,923 | | |
Change in cash and cash equivalents
|
| | | | | | | | | | (601,092) | | | | | | (419,157) | | |
Cash and cash equivalents, beginning of year
|
| | | | | | | | | | 1,334,280 | | | | | | 1,753,437 | | |
Cash and cash equivalents, end of year
|
| | | | | | | | | | 733,188 | | | | | | 1,334,280 | | |
Name of entity
|
| |
Place of incorporation
|
| |
% ownership
|
| |
Accounting method
|
| |||
Psyence Australia Pty Ltd.
|
| | Australia | | | | | 100% | | | | Consolidated | |
Pysence Biomed II Corp.
|
| | Canada | | | | | 100% | | | | Consolidated | |
Newcourt Acquisition Corp.
|
| |
Cayman Islands
|
| | | | 100% | | | | Consolidated | |
Financial Assets and Liabilities
|
| |
Classification
|
| |
Measurement
|
|
Cash and cash equivalents
|
| | Amortized cost | | | Amortized cost | |
Restricted cash
|
| | Amortized cost | | | Amortized cost | |
Accounts payable and accrued liabilities
|
| | Amortized cost | | | Amortized cost | |
Derivative warrant liability
|
| | FVTPL | | | Fair value | |
Convertible notes
|
| | FVTPL | | | Fair value | |
NCAC promissory note
|
| | FVTPL | | | Fair value | |
PGI promissory note
|
| | FVTPL | | | Fair value | |
Change in presentation currency
|
| |
March 31,
2023 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2023 Restated USD $ |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,805,765 | | | | | | (471,485) | | | | | | 1,334,280 | | |
Restricted cash
|
| | | | 40,000 | | | | | | (10,444) | | | | | | 29,556 | | |
Other receivables
|
| | | | 202,150 | | | | | | (52,782) | | | | | | 149,369 | | |
Prepaids
|
| | | | 104,276 | | | | | | (27,226) | | | | | | 77,050 | | |
Total current assets
|
| | | | 2,152,192 | | | | | | (561,937) | | | | | | 1,590,255 | | |
TOTAL ASSETS
|
| | | | 2,152,192 | | | | | | (561,937) | | | | | | 1,590,255 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 2,423,467 | | | | | | (632,767) | | | | | | 1,790,700 | | |
TOTAL LIABILITIES
|
| | | | 2,423,467 | | | | | | (632,767) | | | | | | 1,790,700 | | |
EQUITY | | | | | | | | | | | | | | | | | | | |
Net equity
|
| | | | (271,275) | | | | | | 70,830 | | | | | | (200,445) | | |
NET DEFICIT
|
| | | | (271,275) | | | | | | 70,830 | | | | | | (200,445) | | |
TOTAL LIABILITIES AND NET DEFICIT
|
| | | | 2,152,192 | | | | | | (561,937) | | | | | | 1,590,255 | | |
Change in presentation currency
|
| |
March 31,
2022 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2022 Restated USD $ |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 2,191,095 | | | | | | (437,658) | | | | | | 1,753,437 | | |
Restricted cash
|
| | | | 40,000 | | | | | | (7,990) | | | | | | 32,010 | | |
Other receivables
|
| | | | 49,372 | | | | | | (9,862) | | | | | | 39,510 | | |
Prepaids
|
| | | | 6,729 | | | | | | (1,344) | | | | | | 5,385 | | |
Total current assets
|
| | | | 2,287,196 | | | | | | (456,854) | | | | | | 1,830,342 | | |
TOTAL ASSETS
|
| | | | 2,287,196 | | | | | | (456,854) | | | | | | 1,830,342 | | |
Change in presentation currency
|
| |
March 31,
2022 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2022 Restated USD $ |
| |||||||||
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 164,500 | | | | | | (32,858) | | | | | | 131,642 | | |
TOTAL LIABILITIES
|
| | | | 164,500 | | | | | | (32,858) | | | | | | 131,642 | | |
EQUITY | | | | | | | | | | | | | | | | | | | |
Net equity
|
| | | | 2,122,696 | | | | | | (423,996) | | | | | | 1,698,700 | | |
NET DEFICIT
|
| | | | 2,122,696 | | | | | | (423,996) | | | | | | 1,698,700 | | |
TOTAL LIABILITIES AND NET DEFICIT
|
| | | | 2,287,196 | | | | | | (456,854) | | | | | | 1,830,342 | | |
|
Change in presentation currency
|
| |
March 31,
2023 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2023 Restated USD $ |
| |||||||||
Expenses | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 9,292 | | | | | | (2,263) | | | | | | 7,029 | | |
Research and development
|
| | | | 2,126,762 | | | | | | (517,867) | | | | | | 1,608,895 | | |
General and administrative
|
| | | | 484,382 | | | | | | (117,947) | | | | | | 366,435 | | |
Professional and consulting fees
|
| | | | 1,655,663 | | | | | | (403,153) | | | | | | 1,252,510 | | |
Loss before other items
|
| | | | (4,276,099) | | | | | | (1,041,230) | | | | | | (3,234,869) | | |
Other items | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 2,054 | | | | | | (500) | | | | | | 1,554 | | |
Foreign exchange gain
|
| | | | 35,574 | | | | | | (8,662) | | | | | | 26,912 | | |
NET LOSS
|
| | | | (4,238,471) | | | | | | (1,050,392) | | | | | | (3,206,403) | | |
Change in presentation currency
|
| |
March 31,
2023 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2023 Restated USD $ |
| |||||||||
Net loss
|
| | | | (4,238,471) | | | | | | 1,032,068 | | | | | | (3,206,403) | | |
Non-cash adjustment: | | | | | | | | | | | | | | | | | | | |
Share based compensation
|
| | | | 292,756 | | | | | | (71,469) | | | | | | 221,287 | | |
Foreign exchange
|
| | | | — | | | | | | (84,499) | | | | | | (84,499) | | |
Changes in working capital: | | | | | | | | | | | | | | | | | | | |
Other receivables
|
| | | | (152,778) | | | | | | 42,920 | | | | | | (109,858) | | |
Prepaids
|
| | | | (97,547) | | | | | | 25,882 | | | | | | (71,665) | | |
Accounts payable and accrued liabilities
|
| | | | 2,258,967 | | | | | | (599,909) | | | | | | 1,659,058 | | |
Cash used in operating activities
|
| | | | (1,937,073) | | | | | | 344,993 | | | | | | (1,592,080) | | |
Proceeds received from Psyence Group Inc
|
| | | | 1,551,744 | | | | | | (378,821) | | | | | | 1,172,923 | | |
Cash provided from financing activities
|
| | | | 1,551,744 | | | | | | (378,821) | | | | | | 1,172,923 | | |
Change in cash and cash equivalents
|
| | | | (385,329) | | | | | | (33,828) | | | | | | (419,157) | | |
Cash and cash equivalents, start of year
|
| | | | 2,191,095 | | | | | | (437,658) | | | | | | 1,753,437 | | |
Cash and cash equivalents, end of year
|
| | | | 1,805,765 | | | | | | (471,486) | | | | | | 1,334,280 | | |
| | |
Listing
Expense |
| |||
Consideration paid: | | | | | | | |
Shares issued to NCAC shareholders
|
| | | | 7,794,659 | | |
Total consideration shares issued
|
| | | | 7,794,659 | | |
Fair value of the common shares
|
| | | $ | 4.79 | | |
Deemed consideration amount for the common shares issued
|
| | | $ | 37,336,416 | | |
Net identifiable liabilities acquired: | | | | | | | |
Cash and cash equivalent
|
| | | $ | 203 | | |
Accounts payable and accrued liabilities
|
| | | $ | (2,136,505) | | |
NCAC promissory note (Note 11)
|
| | | $ | (1,413,529) | | |
Derivative warrant liabilities (Note 10)
|
| | | $ | (595,358) | | |
Net liabilities acquired
|
| | | $ | 4,145,189 | | |
Listing expense
|
| | | $ | 41,481,605 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Unrestricted cash held with chartered banks
|
| | | | 733,188 | | | | | | 1,334,280 | | |
Restricted cash
|
| | | | 29,611 | | | | | | 29,556 | | |
Total
|
| | |
|
762,799
|
| | | |
|
1,363,836
|
| |
| | |
Computer
equipment |
| |||
Cost | | | | | | | |
At March 31, 2023
|
| | | | — | | |
Additions
|
| | | | 5,727 | | |
At March 31, 2024
|
| | | | 5,727 | | |
Accumulated Depreciation | | | | | | | |
At March 31, 2023
|
| | | | — | | |
Charge for the year
|
| | | | (240) | | |
At March 31, 2024
|
| | | | (240) | | |
Carrying Value | | | | | | | |
At March 31, 2023
|
| | | | — | | |
At March 31, 2024
|
| | | | 5,487 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Trade payables
|
| | | | 562,352 | | | | | | 1,628,143 | | |
Accrued liabilities
|
| | | | 125,951 | | | | | | 162,557 | | |
Provisions
|
| | | | 66,899 | | | | | | — | | |
Total | | | | | 755,202 | | | | | | 1,790,700 | | |
| | |
Inputs
|
| |||
Share price
|
| | | | 1.14 | | |
Note principal amount
|
| | | | 3,125,000 | | |
Prepayment Amount
|
| | | | 130% | | |
Discount rate shares
|
| | | | 4.43% | | |
Discount rate cash
|
| | | | 20.83% | | |
Volatility annual
|
| | | | 100% | | |
Volatility daily
|
| | | | 6.30% | | |
Risk free annual
|
| | | | 4.43% | | |
| | |
Warrant Inputs at
January 25, 2024 |
| |
Warrant Inputs at
March 31, 2024 |
|
Share price
|
| |
4.79
|
| |
1.14
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
Exercise price
|
| |
11.50
|
| |
11.50
|
|
Risk-free interest rate
|
| |
4.01%
|
| |
4.21%
|
|
Expected life
|
| |
5.00
|
| |
5.00
|
|
Expected volatility
|
| |
17.67%
|
| |
59.98%
|
|
Expiry date
|
| |
January 25, 2029
|
| |
January 25, 2029
|
|
| | |
Public Warrants
|
| |
Private Warrants
|
| ||||||||||||||||||
| | |
Number of
Warrants |
| |
Weighted
Average Exercise Price |
| |
Number of
Warrants |
| |
Weighted
Average Exercise Price |
| ||||||||||||
Balance, March 31, 2023
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Issued
|
| | | | 12,500,000 | | | | | | 11.50 | | | | | | 570,000 | | | | | | 11.50 | | |
Balance, March 31, 2024
|
| | | | 12,500,000 | | | | | $ | 11.50 | | | | | | 570,000 | | | | | $ | 11.50 | | |
Issue Date
|
| |
Expiry Date
|
| |
Exercise
Price |
| |
Number of
Warrants Outstanding |
| |
Number of
Warrants Exercisable |
| |||||||||
January 25, 2024
|
| |
January 25, 2029
|
| | | $ | 11.50 | | | | | | 13,070,000 | | | | | | 13,070,000 | | |
Balance, March 31, 2024
|
| | | | | | $ | 11.50 | | | | | | 13,070,000 | | | | | | 13,070,000 | | |
Key Management Personnel
|
| |
March 31, 2024
|
| |
March 31, 2023
|
| ||||||
Short term benefits
|
| | | | 465,702 | | | | | | 593,729 | | |
Share based compensation
|
| | | | 233,295 | | | | | | 174,782 | | |
Total
|
| | | | 698,997 | | | | | | 768,511 | | |
| | |
2024
|
| |
2023
|
| ||||||
Net Income/(Loss) before recovery of income taxes
|
| | | | (51,159,048) | | | | | | (3,206,403) | | |
Expected income tax (recovery)/expense
|
| | | | (13,557,148) | | | | | | (849,679) | | |
Difference in foreign tax rates
|
| | | | 966 | | | | | | — | | |
Listing expense
|
| | | | 10,992,625 | | | | | | — | | |
Other permanent expenses
|
| | | | 2,061,001 | | | | | | — | | |
Change in tax benefits not recognized
|
| | | | 502,556 | | | | | | 849,679 | | |
Income tax (recovery)/expense
|
| | | | — | | | | | | — | | |
Unrecognized deductible temporary differences
|
| |
2024
|
| |
2023
|
| ||||||
Equipment
|
| | | | 240 | | | | | | — | | |
Other
|
| | | | 124,132 | | | | | | 22,035 | | |
Non-capital losses carried forward-Canada
|
| | | | 1,357,347 | | | | | | — | | |
Non-capital losses carried forward-Australia
|
| | | | 164,861 | | | | | | 1,699,257 | | |
| | | | | 1,646,580 | | | | | | 1,721,292 | | |
Year of expiry
|
| |
Canada
|
| |
Australia
|
| ||||||
2044
|
| | | | 1,357,347 | | | | | | — | | |
Indefinite
|
| | | | — | | | | | | 164,861 | | |
Total
|
| | | | 1,357,347 | | | | | | 164,861 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Derivative warrant liabilities – private warrants
|
| | | | — | | | | | | 26,608 | | | | | | — | | | | | | 26,608 | | |
Derivative warrant liabilities – public warrants
|
| | | | 875,000 | | | | | | — | | | | | | — | | | | | | 875,000 | | |
Convertible notes
|
| | | | — | | | | | | — | | | | | | 7,657,397 | | | | | | 7,657,397 | | |
NCAC Sponsor promissory note
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,474,256 | | | | | | 1,474,256 | | |
PGI promissory note
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,316,236 | | | | | | 1,316,236 | | |
Balance, March 31, 2024
|
| | | | 875,000 | | | | | | 26,608 | | | | | | 10,447,889 | | | | | | 11,349,497 | | |
| | |
Carrying
Amount |
| |
Contractual
Cash Flows |
| |
Less than 1
year |
| |
Between 1
and 3 years |
| ||||||||||||
Accounts payable & accrued liabilities
|
| | | | 714,182 | | | | | | 714,182 | | | | | | 714,182 | | | | | | — | | |
Convertible note liability
|
| | | | 7,657,397 | | | | | | 3,875,000 | | | | | | 250,000 | | | | | | 3,625,000 | | |
Due to NCAC sponsor
|
| | | | 1,615,501 | | | | | | 1,615,501 | | | | | | 1,615,501 | | | | | | — | | |
Due to Psyence Group
|
| | | | 1,460,657 | | | | | | 1,460,657 | | | | | | 1,460,657 | | | | | | — | | |
Total contractual obligations
|
| | | | 11,447,737 | | | | | | 7,665,340 | | | | | | 4,040,340 | | | | | | 3,625,000 | | |