株探米国株
英語
エドガーで原本を確認する

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 6-K

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

under the Securities Exchange Act of 1934

 

For the month of March 2025

 

Commission file number: 001-41557

 

Clearmind Medicine Inc.

(Translation of registrant’s name into English)

 

101 – 1220 West 6th Avenue

Vancouver, British Columbia
(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F ☒       Form 40-F ☐

 

 

 

 


 

CONTENTS

 

On March 13, 2025, the registrant filed in Canada its unaudited condensed interim consolidated financial statements and Management’s Discussion and Analysis for the three months ended January 31, 2025, with the Canadian Securities Administration and each of the Ontario Securities Commission, British Columbia Securities Commission and Alberta Securities Commission.

 

This Report on Form 6-K is incorporated by reference into the Registrant’s Registration Statements on Form F-3 (File No. 333-275991, 333-270859, 333-273293) and Form S-8 (File No. 333-283695), filed with the Securities and Exchange Commission, to be a part thereof from the date on which this report is submitted, to the extent not superseded by documents or reports subsequently filed or furnished.

 

1


 

EXHIBIT INDEX

 

Exhibit No.    
99.1   Condensed Interim Consolidated Financial Statements for the three months ended January 31, 2025.
99.2   Management’s Discussion and Analysis for the for the three months ended January 31, 2025.
101.INS   Inline XBRL Instance Document.
101.SCH   Inline XBRL Taxonomy Extension Schema Document.
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Clearmind Medicine Inc.
   
Date: March 13, 2025 By: /s/ Adi Zuloff-Shani
    Name:  Adi Zuloff-Shani
    Title: Chief Executive Officer

 

 

3

Exhibit 99.1

 

 

 

 

 

 

CLEARMIND MEDICINE INC.

 

Condensed Interim Consolidated Financial Statements

 

For The Three Months Ended January 31, 2025

 

(Expressed in United States Dollars)

 

(Unaudited)

 

 

 

 

 

 

 


 

CLEARMIND MEDICINE INC. 

Condensed Interim Consolidated Statements of Financial Position

(Expressed in United States Dollars)

(Unaudited)

 

    January 31,     October 31,  
    2025     2024  
Assets            
Current assets                
Cash and cash equivalents   $ 5,781,196     $ 6,573,813  
Other receivables     66,444       49,038  
Short-term investments (Note 3)     134,723       289,388  
Prepaid expenses     289,078       44,161  
Related parties (Note 4b)     143,490       131,839  
Total current assets     6,414,931       7,088,239  
                 
Non-current assets                
Intangible assets     105,565       108,326  
Restricted cash     20,285       7,186  
Right-of-use asset (Note 4c)     44,176       51,663  
Total non-current assets     170,026       167,175  
                 
Total assets   $ 6,584,957     $ 7,255,414  
                 
Liabilities                
Current liabilities                
Accounts payable and accrued liabilities   $ 654,187     $ 526,056  
Due to related parties (Note 4a)     48,066       48,962  
Derivative warrant liabilities (Note 5)     2,983,031       3,519,702  
Short-term portion of lease liabilities (Note 4c)     39,094       36,726  
Total current liabilities     3,724,378       4,131,446  
                 
Non- current liabilities                
Long-term lease liabilities (Note 4c)     6,903       16,416  
Total non- current liabilities     6,903       16,416  
                 
Total liabilities   $ 3,731,281     $ 4,147,862  
                 
Shareholders’ equity                
Share capital and share premium (Note 6)     24,758,901       24,168,256  
Warrants (Note 7)     459,341       459,341  
Share-based payment reserve (Notes 8, 9)     2,751,046       2,523,946  
Accumulated other comprehensive loss     (21,250 )     (21,250 )
Accumulated deficit     (25,094,362 )     (24,022,741 )
Total shareholders’ equity     2,853,676       3,107,552  
                 
Total liabilities and shareholders’ equity   $ 6,584,957     $ 7,255,414  

 

Approved and authorized for issuance on behalf of the Board of Directors on March 13, 2025:

 

/s/ Alan Rootenberg   /s/ Adi Zuloff-Shani
Alan Rootenberg, CFO   Adi Zuloff-Shani, CEO

 

(The accompanying notes are an integral part of these condensed interim consolidated financial statements) 

 

2


 

CLEARMIND MEDICINE INC.

Condensed Interim Consolidated Statements of Operations and Comprehensive Loss

(Expressed in United States Dollars)

(Unaudited)

 

    Three months ended  
    January 31,  
    2025     2024  
             
Operating expenses                
General and administrative   $ 1,034,736     $ 1,156,513  
Research and development, net     461,438       227,478  
Total operating expenses     1,496,174       1,383,991  
                 
Finance income (expenses)                
Changes in fair value of derivative warrant liabilities (Note 5)     514,750       155,143  
Changes in fair value of short-term investments (Note 3)     (71,705 )     556  
Foreign exchange gain (loss)     (4,450 )     1,416  
Other finance expenses     (8,715 )     (2,926 )
Interest income on deposits     34,008       63,502  
Total finance income     463,888       217,691  
                 
Loss before taxes     (1,032,286 )     (1,166,300 )
Tax expenses     (39,335 )     (201,500 )
Net loss and comprehensive loss   $ (1,071,621 )   $ (1,367,800 )
Loss per share, basic and diluted   $ (0.24 )   $ (0.90 )
Weighted average number of shares for the purposes of basic and diluted loss per share     4,488,514       1,517,459  

 

(The accompanying notes are an integral part of these condensed interim consolidated financial statements)

 

3


 

CLEARMIND MEDICINE INC.

Condensed Interim Statements of Changes in Shareholders’ Equity (Deficit)

(Expressed in United States Dollars)

(Unaudited)

 

    Share capital and
share premium
          Share-based     Accumulated
other
          Total  
    Number of
shares
    Amount     Warrants     payment
reserve
    comprehensive
income
    Accumulated
deficit
    shareholders’
equity
 
Balance, October 31, 2024     4,265,186     $ 24,168,256     $ 459,341     $ 2,523,946     $ (21,250 )   $ (24,022,741 )   $ 3,107,552  
Net loss for the period          
     
     
     
      (1,071,621 )     (1,071,621 )
Exercise of warrants (Note 6c(ii))     310,388       437,007      
     
     
     
      437,007  
Issuance of common shares upon vesting of restricted share units (Note 6c(i))     118,049       153,638      
      (153,638 )    
     
     
 
Share-based compensation (Notes 8, 9)    
     
     
      380,738      
     
      380,738  
Balance, January 31, 2025     4,693,623     $ 24,758,901     $ 459,341     $ 2,751,046     $ (21,250 )   $ (25,094,362 )   $ 2,853,676  
                                                         
Balance, October 31, 2023     607,337     $ 17,131,223     $ 459,341     $ 2,182,221     $ (21,250 )   $ (18,768,063 )   $ 983,472  
Net loss for the period          
     
     
     
      (1,367,800 )     (1,367,800 )
Issuance of common shares, pre-funded
warrants and warrants
    1,500,000       1,459,815      
     
-
     
     
      1,459,815  
Exercise of warrants     1,062,188       3,931,902      
-
     
     
     
      3,931,902  
Common shares for services     45       117      
      (225 )    
     
      (108 )
Share-based compensation    
-
     
-
     
      34,112      
     
      34,112  
Balance, January 31, 2024     3,169,570     $ 22,523,057     $ 459,341     $ 2,216,108     $ (21,250 )   $ (20,135,863 )   $ 5,041,393  

 

 

(The accompanying notes are an integral part of these condensed interim consolidated financial statements)

 

4


 

CLEARMIND MEDICINE INC.

Condensed Interim Consolidated Statements of Cash Flows

(Expressed in United States Dollars)

(Unaudited)

 

    Three months ended
January 31,
 
    2025     2024  
Operating activities                
Net loss for the period   $ (1,071,621 )   $ (1,367,800 )
                 
Adjustments for:                
Amortization of intangible assets     2,761       2,761  
Amortization of right-of-use asset     9,277       5,493  
Interest on lease liability     1,278       1  
Exchange rate differences     4,246       (1,570 )
Issuance costs allocated to derivative warrant liabilities    
      115,046  
Depreciation of property and equipment    
      377  
Changes in fair value of derivative warrant liabilities     (514,750 )     (155,143 )
Share-based compensation     380,738       34,004  
Changes in fair value of short-term investments     71,705       (556 )
Tax expenses     39,335       201,500  
                 
Changes in working capital:                
Decrease (increase) in other receivables     (27,221 )     93,572  
Increase in prepaid expenses     (244,877 )     (276,501 )
Increase (decrease) in accounts payable and accrued liabilities     84,759       (222,357 )
Increase (decrease) in amounts due to / from related parties     (1,065 )     109,177  
Net cash used in operating activities     (1,265,435 )     (1,461,996 )
                 
Investing activities                
Proceeds from sale of short-term investment (Note 3)     82,960      
 
Changes in restricted cash     (13,498 )    
 
Net cash provided by investing activities     69,462      
 
                 
Financing activities                
Proceeds from issuance of common shares and warrants, net of issuance costs    
      1,824,773  
Proceeds received from exercise of warrants (Note 6c (ii))     415,086       3,498,032  
Repayment of lease liabilities     (10,274 )     (6,298 )
Net cash provided by financing activities     404,812       5,316,507  
Effect of foreign exchange rate changes on cash and cash equivalents     (1,456 )     3,723  
Net increase (decrease) in cash and cash equivalents     (792,617 )     3,858,234  
Cash and cash equivalents at beginning of period     6,573,813       5,427,739  
Cash and cash equivalents at end of period   $ 5,781,196     $ 9,285,973  
                 
Supplementary disclosure of cash flow information:                
Cash received as interest   $ 34,178     $ 63,502  
Cash paid for taxes     3,555       29,974  
Interest on lease liability     1,278       1  
Non-cash financing and investing activities                
Right of use assets obtained in exchange for lease liabilities   $
    $ 100,818  

 

5


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

1. Nature of Operations and Going Concern

 

  a. Clearmind Medicine Inc. (the “Company”) was incorporated in the province of British Columbia on July 18, 2017. The Company is a clinical pharmaceutical company currently engaged in phase I/IIa clinical trials of novel psychedelic medicines that have been developed to solve widespread, yet under-served, health problems. The Company’s head office is located at Suite 101 -1220 West 6th Avenue, Vancouver, BC, V6H 1A5. The Company’s wholly-owned Israeli subsidiary (Clearmindmed Ltd.) functions as the research and development arm of the Company.

 

On November 14, 2022, the Company completed a listing on the Nasdaq Capital Market (“Nasdaq”). The Company trades under the symbol “CMND” on the Nasdaq and on the Frankfurt Stock Exchange, (FSE), under the symbol “CWY”. The Company was listed on the Canadian Securities Exchange (“CSE”) in Toronto until March 14, 2024. Following approval for a voluntary delisting, the Company no longer trades on the CSE but remains a reporting issuer in Canada.

  

  b. Going concern

 

These condensed interim consolidated financial statements have been prepared on the going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business. For the three months ended January 31, 2025, the Company has not generated any revenues and has negative cash flows from operations of $1,265,435. As of January 31, 2025, the Company has an accumulated deficit of $25,094,362. The continued operations of the Company are dependent on its ability to generate future cash flows or obtain additional financing through debt or equity. Management is of the opinion that sufficient working capital will be obtained from external financing sources to meet the Company’s liabilities and commitments as they become due, although there is a risk that additional financing will not be available on a timely basis or on terms acceptable to the Company. These factors raise substantial doubt on the Company’s ability to continue as a going concern. These condensed interim consolidated financial statements do not reflect any adjustments that may be necessary if the Company is unable to continue as a going concern.

 

  c. Reverse share split

 

On November 28, 2023, the Company’s Board of Directors (the “Board”) approved a 1-for-30 reverse split of its issued and outstanding common shares, effective as of November 28, 2023, pursuant to which holders of the Company’s common shares received 0.0333 of a common share for every one common share.

 

All issued and outstanding common shares or instruments convertible into common shares contained in these financial statements have been retroactively adjusted to reflect the reverse share split for all periods presented, unless explicitly stated otherwise.

 

  d.

In October 2023, Israel was attacked by the Hamas terrorist organization and entered a state of war. In addition, there have been continued hostilities along Israel’s northern border with Lebanon (with the Hezbollah terror organization) and on other fronts from various extremist groups in the region, such as the Houthis in Yemen and various rebel militia groups in Syria and Iraq. Israel has carried out a number of targeted strikes on sites belonging to these terror organizations. In October 2024, Israel began limited ground operations against Hezbollah in Lebanon, and in November 2024, a ceasefire was brokered between Israel and Hezbollah. On January 19, 2025, a temporary ceasefire went into effect between Israel and Hamas, the result of which is uncertain. In addition, Iran recently launched direct attacks on Israel involving hundreds of drones and missiles and has threatened to continue to attack Israel and is widely believed to be developing nuclear weapons. Iran is also believed to have a strong influence among extremist groups in the region, such as Hamas in Gaza, Hezbollah in Lebanon, the Houthi movement in Yemen and various rebel militia groups in Syria and Iraq. As of the date of these condensed interim consolidated financial statements, the war in Israel is ongoing and continues to evolve. Since the war broke out on October 7, 2023, the Company’s operations have not been adversely affected by this situation, and the Company not experienced disruptions to its clinical studies, facilities or the manufacturing or supply of its drug candidates. If the ceasefires declared collapse or a new war commences or hostilities expand to other fronts, the Company’s operations may be adversely affected.

 

The Company’s clinical trials, the laboratory that supports such clinical trials and the Contract Research Organization (CRO) are based in Israel. The extent to which the War may impact the Company’s financial condition, results of operations, or liquidity is uncertain, and as of the date of issuance of these condensed interim consolidated financial statements, the Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or an adjustment to the carrying value of the Company’s assets or liabilities as of January 31, 2025.

 

6


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

2. Material Accounting Policy Information

 

  a. Basis of Presentation

 

The accompanying consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (“IASB”) on a going concern basis.

 

These condensed interim consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Clearmindmed Ltd. and Clearmind Labs Corp. (inactive). All inter-company balances and transactions have been eliminated on consolidation.

 

These condensed interim consolidated financial statements have been prepared on a historical cost basis, except for financial assets and liabilities (including derivatives) which are presented at fair value through profit or loss (“FVTPL”), and are presented in United States dollars, which is the Company’s functional currency.

 

  b. Unaudited Interim Financial Information

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with IFRS have been condensed or omitted from this report, as is permitted by such rules and regulations. Accordingly, these condensed interim consolidated financial statements should be read in conjunction with the audited financial statements as of and for the year ended October 31, 2024 and the notes thereto (the “2024 Annual Report”).

 

The condensed interim consolidated financial statements have been prepared on the same basis as the 2024 Annual Report. In the opinion of the Company’s management, these condensed interim consolidated financial statements contain all adjustments that are necessary to present fairly the Company’s financial position and results of operations for the interim periods presented. The results for the three months ended January 31, 2025 are not necessarily indicative of the results for the year ending October 31, 2025, or for any future period.

 

As of January 31, 2025, there have been no material changes in the Company’s significant accounting policies from those that were disclosed in the 2024 Annual Report.

 

7


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

2. Material Accounting Policy Information (continued)

 

  c. Significant Accounting Estimates and Judgments

 

The preparation of consolidated financial statements in accordance with IFRS requires management to make judgments, estimates, and assumptions that affect the application of policies and reported amounts of assets, liabilities, income, and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

 

Significant Estimates

 

Share-based Compensation

 

Fair values are determined using the Black-Scholes option pricing model. Estimating fair value requires determining the most appropriate valuation model for a grant of equity instruments, which is dependent on the terms and conditions of the grant. Option-pricing models require the use of highly subjective estimates and assumptions including the expected stock price volatility. Changes in the underlying assumptions can materially affect the fair value estimates and, therefore, existing models do not necessarily provide reliable measurement of the fair value of the Company’s stock options.

 

Derivative Warrant Liabilities and Assets

 

The Company analyses warrants issued to determine whether they meet the classification as liabilities or equity. Derivative warrant liabilities and assets are adjusted to reflect fair value at each reporting period, with any increase or decrease in the fair value recorded in the results of operations. The Company uses a fair valuation specialist to estimate the value of these instruments using the Black and Scholes and binomial pricing model.

 

The key assumptions used in the models are the expected future volatility in the price of the Company’s shares, the expected life of the warrants, the risk-free interest rate and the probability of any future adjustment event.

 

Significant Judgments

 

The critical judgments that the Company’s management has made in the process of applying the Company’s accounting policies that have the most significant effect on the amounts recognized in the Company’s consolidated financial statements are as follows:

 

Going Concern

 

The application of the going concern assumption requires management to take into account all available information about the future, which is at least but not limited to 12 months from the end of the reporting period. The Company is aware that material uncertainties related to events or conditions raise substantial doubt upon the Company’s ability to continue as a going concern.

 

8


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

3. Short-term Investments

 

    October 31,
2024
      Additions     Disposals     Changes in
fair value
    January 31,
2025
 
Polyrizon Ltd. – shares and warrants (1)   $ 289,388     $
              -
    $ (82,960 )   $ (71,705 )   $ 134,723  
    $ 289,388     $
-
    $ (82,960 )   $ (71,705 )   $ 134,723  

 

    October 31,
2023
      Additions     Disposals     Changes in
fair value
    October 31,
2024
 
Polyrizon Ltd. – shares and warrants (1)   $
-
    $ 350,400     $
-
    $ (61,012 )   $ 289,388  
Xylo Technologies Ltd. – shares (2)     86,112      
-
      (78,500 )     (7,612 )    
-
 
    $ 86,112     $ 350,400     $ (78,500 )   $ (68,624 )   $ 289,388  

 

  (1)

On October 30, 2024, the Company subscribed for 80,000 shares and 240,000 warrants (“Polyrizon Warrants”) of Polyrizon Ltd. (“Polyrizon”) in Polyrizon’s initial public offering on the Nasdaq at a cost of $350,400. Each Polyrizon Warrant can be exercised into one ordinary share of Polyrizon at an exercise price of $4.38 per share. The Polyrizon Warrants expire on October 29, 2029.

 

During November 2024, the Company sold all the shares of Polyrizon, for total proceeds of $82,960.

 

The fair value of the Polyrizon Warrants as of January 31, 2025, was $134,723 based on the Block-Scholes option pricing model, using the following assumptions: risk-free rate of 4.36%, share price of $1.15, exercise price of $4.38, expected life of 4.75 years and volatility of 92%.

 

  (2) Pursuant to the Share Exchange Agreement with Xylo Technologies Ltd. (formerly known as Medigus Ltd.) (“Xylo”), on February 14, 2022, the Company received 27,778 ordinary shares of Xylo. The investment cost of the share was $501,938.

 

During the year ended October 31, 2024, the Company sold all its remaining shares of Xylo, for total proceeds of $78,500 and recorded changes in fair value of $7,612.

 

9


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements 

(Expressed in United States Dollars)

(Unaudited)

 

4. Related Party Transactions

 

  a. Compensation to key management personnel

 

(i) The compensation to key management personnel for services they provide to the Company is as follows:

 

     Three months
ended
     Three months
ended    
 
     January 31,       January 31,     
     2025       2024        
Officers:            
Consulting fees   $ 84,000     $ 160,688  
Share based compensation     73,929       15,701  
    $ 157,929     $ 176,389  
Directors:                
Directors’ fees   $ 58,206     $ 74,623  
Share based compensation     117,595       17,221  
    $ 175,801     $ 91,844  

 

(ii) Balances with related parties

 

    January 31,     October 31,  
    2025     2024  
Amounts owed to officers   $ 28,593     $ 29,498  
Amounts owed to directors     19,473       19,464  
    $ 48,066     $ 48,962  

  

  b.

On March 7, 2022, the Company signed an agreement with SciSparc Ltd (“SciSparc”), pursuant to which the Company and SciSparc agreed to cooperate in conducting a feasibility study using certain molecules developed by each party (the “Cooperation Agreement”). Certain of the Company’s officers and directors currently operate, manage or are engaged as officers and/or directors of SciSparc.

 

In June 2023, the Company entered into a research agreement with the Hebrew University of Jerusalem to evaluate SciSparc’s and the Company’s combination treatment for obesity and metabolic syndrome.

 

To date, the collaboration has resulted in the filing of nine patent applications. To the extent the parties determine to proceed to a commercial cooperation, they may enter into a joint venture by the parties share the economics and rights on a 50%-50% basis. To date, no determination has been made to pursue the joint venture as the development of the project remains at a very early stage.

 

For the three months ended January 31, 2025, the Company incurred research and development expenses conducted within the framework of the Cooperation Agreement in the amount of $12,746 (three months ended January 31, 2024 - $502). As of January 31, 2025, $143,490 is owed to the Company by SciSparc (October 31, 2024 - $131,839).

  

  c. On June 13, 2024, the Company entered into an agreement with SciSparc for the lease of office space in Tel Aviv, Israel, having a total area of approximately 386 square meters. The Company occupies approximately 193 square meters of the space for its offices. The rental period is from April 1, 2024 to March 31, 2026. The Company’s base rent was ILS 12,500 per month (approximately $3,400) during the term of the lease. The lease liability was discounted using the Company’s estimated incremental borrowing rate of 10%.

 

10


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

5. Derivative warrant liabilities

 

  a. On April 6, 2023, the Company issued 4,505,718 warrants in connection with its April 2023 Public Offering (“April 2023 Warrants”). The warrants include a cashless exercise provision and repricing adjustments for offerings at a price lower than the existing exercise price of the warrants, stock splits, reclassifications, subdivisions, and other similar transactions (“April 2023 Warrant Adjustments”) and therefore, these warrants were recorded at their fair value as a derivative liability and the time of the grant and are revalued at the end of each reporting period. The number of warrants does not change, however, the number of warrant shares issued may change, subject to the adjustment noted above.

 

On January 21, 2024, following the January 2024 Public Offering, which included the offering of common shares at a price lower than the exercise price of the April 2023 Warrants, the exercise price of the April 2023 Warrants was reduced to $1.077, and each April 2023 Warrant became exercisable into 0.724 common shares of the Company. For further details of the ratio of warrant shares issuable and outstanding in relation to the April 2023 Warrants, see detailed table in note 7.

  

On December 16, 2024, 15,156 April 2023 Warrants were exercised into 10,969 common shares, resulting in gross proceeds of $11,821.

 

  b. On September 18, 2023, the Company issued 7,500,000 warrants in connection with its September 2023 Public Offering (“September 2023 Warrants”). The warrants include a cashless exercise provision and repricing adjustments for offerings at a price lower than the existing exercise price of the warrants, stock splits, reclassifications, subdivisions, and other similar transactions (“September 2023 Warrant Adjustments”) and therefore, these warrants were recorded at their fair value as a derivative liability at the time of the grant and are revalued at the end of each reporting period. The number of warrants does not change, however, the number of warrant shares issued may change, subject to the adjustment noted above.

 

On January 21, 2024, following the January 2024 Public Offering, which included the offering of common shares at a price lower than the exercise price of the September 2023 Warrants, the exercise price of the September 2023 Warrants was reduced to $1.077, and each September 2023 Warrant became exercisable into 0.288 common shares of the Company. For further details of the ratio of warrant shares issuable and outstanding in relation to the September 2023 Warrants, see detailed table in note 7.

 

On December 27, 2024, 327,765 September 2023 Warrants were exercised into 94,419 common shares, resulting in gross proceeds of $101,755.

 

11


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

5. Derivative warrant liabilities (continued)

 

  c.

On January 16, 2024, the Company issued 1,500,000 warrants with an exercise price of $1.60 per warrant in connection with its January 2024 Public Offering (“January 2024 Warrants”). Each warrant includes a cashless exercise provision and repricing adjustments for offerings at a price lower than the existing exercise price of the warrants, stock splits, reclassifications, subdivisions, and other similar transactions (“January 2024 Warrant Adjustments”) and therefore, these warrants were recorded at their fair value as a derivative liability at the time of the grant and are revalued at the end of each reporting period.

 

On December 27, 2024, 205,000 January 2024 Warrants were exercised into 205,000 common shares, resulting in gross proceeds of $328,000.

  

  d. During the three months ended January 31, 2025, the Company recorded a gain on the revaluation of the total derivative warrant liabilities of $514,750, in the Condensed Interim Consolidated Statements of Operations and Comprehensive Loss.

 

  e. The binomial model was used to measure the derivative warrant liability with the following assumptions:

 

      January 31,
2025
 
Share Price   $1.38  
Exercise Price   $1.077 – $1.60  
Expected life   3.18 – 3.96 years  
Risk-free interest rate   4.28 – 4.32%  
Dividend yield   0.00%
Expected volatility   141.10 – 142.44%

 

  f. The following table presents the changes in the derivative warrant liability during the period:

 

Balance as of October 31, 2023   $ 4,310,379  
Issuance of January 2024 Warrants     480,004  
Exercise of warrants     (562,879 )
Changes in fair value of warrants     (707,802 )
Balance as of October 31, 2024   $ 3,519,702  
Exercise of warrants     (21,921 )
Change in fair value of warrants     (514,750 )
Balance as of January 31, 2025   $ 2,983,031  

 

12


 

CLEARMIND MEDICINE INC.

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

6. Share Capital

 

  a. The Company’s authorized share capital is unlimited common shares without par value share. As of January 31, 2025, 4,693,623 (October 31, 2024 - 4,265,186) common shares were issued and outstanding.

 

  b. On November 28, 2023, the Company effected a 1-for-30 share consolidation of its issued and outstanding common shares. All share amounts and instruments convertible into common shares prior to the date of the reverse share splits have been retroactively restated for all periods presented.

 

  c. Share transactions during the three months ended January 31, 2025:

 

  (i) On November 11, 2024, 118,049 common shares were issued in respect of restricted share units (“RSUs”) that had been fully vested. The RSUs had a fair value of $153,638 at the time of issuance.

 

  (ii) Between December 16, 2024, and December 27, 2024, April 2023 Warrants, September 2023 Warrants and January 2024 Warrants were exercised into 310,388 shares, resulting in gross proceeds of $441,577.

    

  d. Share transactions during the three months ended January 31, 2024:

 

  (i) On November 6, 2023, 45 common shares with a fair value of $117 were issued to providers of investor services in payment of services.

 

  (ii) Between November 30, 2023 and December 5, 2023, April 2023 Warrants and September 2023 Warrants were exercised for 1,062,188 shares, resulting in gross proceeds of $3,498,032.

 

  (iii) On January 16, 2024, the Company completed a registered direct offering and concurrent private placement of (i) 1,468,000 Common Shares, (ii) 32,000 pre-funded warrants to purchase 32,000 Common Shares and (iii) 1,500,000 unregistered common warrants to purchase 1,500,000 Common Shares. The pre-funded warrants are immediately exercisable at an exercise price of $0.0001 per Common Share and will not expire until exercised in full. The unregistered common warrants have an exercise price of $1.60 per Common Share (after giving effect to adjustments and subject to further adjustments as set forth therein), are immediately exercisable, and expire five years from the date of issuance. These warrants include a cashless exercise provision and repricing provisions, under certain circumstances (“the January 2024 Offering”). The gross proceeds from the January 2024 Offering were approximately $2.4 million before deducting estimated offering expenses. Net proceeds from the offering were $1,824,773. On January 17, 2024, the pre-funded warrants were exercised.

 

13


 

CLEARMIND MEDICINE INC. 

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

7. Warrants

  

The following table summarizes the changes in the Company’s warrants:

 

    Number of
warrants
    Historic weighted
average
exercise
price per warrant
shares
 
Balance, October 31, 2023     11,231,465     $ 7.90  
Issuance of January 2024 warrants (*)     1,500,000       1.60  
Exercise of warrants     (8,293,585 )     2.62  
Expiration of warrants     (8,333 )     98.43  
                 
Balance, October 31, 2024     4,429,547     $ 1.57  
Number of shares to be issued from the exercise of these warrants, October 31, 2024     2,549,311          
                 
Balance, October 31, 2024     4,429,547     $ 1.57  
Exercise of warrants     (547,921 )     1.27  
Expiration of warrants     (75 )     1,287.55  
Balance, January 31, 2025     3,881,551     $ 1.55  
Number of shares to be issued from the exercise of these warrants     2,238,848          

 

  (*) These warrants include a cashless exercise provision and repricing provisions under certain circumstances, that also includes a potential change in the number of shares to be issued for each warrant depending on the change in the exercise price of the warrant. See table below for number of shares to be issued from the exercise of warrants.

 

As of January 31, 2025, the following warrants were outstanding:

 

Number of
warrants
outstanding
    Number of shares
to be issued
from the exercise
of warrants
(warrant shares)
    Exercise price per
warrant shares
    Exercise price per
warrant shares
(USD)
    Expiry date
  1,923       1,923     $ 353.05     $ 243.75     November 17, 2027
  728,409       527,181     $ 1.077     $ 1.077     April 5, 2028
  2,024,739       583,264     $ 1.077     $ 1.077     September 17, 2028
  1,126,480       1,126,480     $ 1.60     $ 1.60     January 15, 2029
  3,881,441       2,238,848                      

 

14


 

CLEARMIND MEDICINE INC. 

Notes to the Condensed Interim Consolidated Financial Statements

(Expressed in United States Dollars)

(Unaudited)

 

8. Stock Options

 

  a. On January 6, 2025, the shareholders of the Company approved the  Omnibus Equity Incentive Plan, the “Omnibus Plan”. Pursuant to the Omnibus Plan, the Company is authorized to grant options or RSUs to officers, directors, employees and consultants enabling them to acquire, together with” Options”, “Awards” or “Stock Options” as defined, up to 20% of the Company’s issued and outstanding Common Shares (after taking into account existing awards from the Company’s 2021 stock option plan). The Awards can be granted for a maximum of 10 years and vest as determined by the Board.

 

The maximum number of common shares reserved for issuance in any 12-month period to a related party consultant may not exceed 5% of the issued and outstanding common shares at the date of the grant (and may not exceed 15% in total, to all related parties). The maximum number of common shares reserved for issuance in any 12-month period to any investor relations service provider may not exceed 2% of the issued and outstanding common shares at the date of the grant.

 

  b. The following table summarizes the changes in the Company’s stock options for the periods ended January 31, 2025 and October 31, 2024:

 

  Number
of options    
    Weighted average
exercise price (C$)
    Weighted average exercise
price (USD$)
 
Outstanding, October 31, 2023     5,588     C$ 603.12     $ 434.82  
                         
Expired     (67 )     720.00       533.14  
                         
Outstanding, October 31, 2024     5,521     C$ 601.71     $ 432.38  
     
 
     
 
     
 
 
Outstanding, January 31, 2025     5,521     C$ 601.72     $ 415.44  
                         
Exercisable, January 31, 2025     5,500     C$ 603.89     $ 416.93  

 

15


 

CLEARMIND MEDICINE INC. 

Notes to the Condensed Interim Consolidated Financial Statements 

(Expressed in United States Dollars)

(Unaudited)

 

8. Stock Options (continued)

 

  c. Additional information regarding stock options outstanding as of January 31, 2025, is as follows:

 

Outstanding           Exercisable        
Number of
stock options
    Weighted
average
remaining
contractual life
(years)
    Weighted
average
exercise price
(C$)
    Weighted
average
exercise price
(USD$)
    Number of
stock
options
    Weighted
average
exercise price
(C$)
    Weighted
average
exercise price
(USD$)
 
  533       1.32     C$  166.50     $ 114.95       533     C$  166.50     $ 114.95  
  978       7.01       504.00       347.97       978       504.00       347.97  
  1,166       1.31       675.00       466.03       1,166       675.00       466.03  
  200       4.24       702.00       484.67       200       702.00       484.67  
  133       1.63       747.00       515.74       133       747.00       515.74  
  422       6.85       612.00       422.54       422       612.00       422.54  
  1,044       7.01       720.00       497.10       1,044       720.00       497.10  
  667       1.42       756.00       521.96       667       756.00       521.96  
  111       6.85       900.00       621.38       111       900.00       621.38  
  61       8.31       315.00       217.48       61       315.00       217.48  
  156       8.41       504.00       347.97       156       504.00       347.97  
  50       8.43       33.89       23.40       29       33.89       23.40  
  5,521       4.40     C$ 601.72     $ 415.44       5,500     C$ 603.89     $ 416.93  

  

The fair value for stock options previously granted to certain consultants for ongoing services measured during the period have been estimated using the Black-Scholes option pricing model assuming no expected dividends or forfeitures and the following weighted average assumptions:

 

    Three months
ended
January 31,
2025
    Three months
ended
January 31,
2024
 
Risk-free interest rate     4.46 %     3.53 %
Expected life (in years)     4.36       5.36  
Expected volatility      112.20%-134.44 %      148.21%-160.75 %

 

Expected volatility was determined by calculating the historical volatility of the comparison companies’ share price over the previous 8.4 years. The expected life used in the model has been adjusted, based on management’s best estimate, for the effects of no transferability, exercise restrictions, and behavioral considerations.

 

  d. The portion of the total fair value of stock options expensed during the three months ended January 31, 2025, was $3,264 (2024 - $33,578) which was recorded in share-based compensation expense.

 

16


 

CLEARMIND MEDICINE INC. 

Notes to the Condensed Interim Consolidated Financial Statements 

(Expressed in United States Dollars)

(Unaudited)

 

9. Restricted Share Units

 

a. The Company is able to grant RSUs pursuant to the Omnbus Plan to its directors, officers, employees, and consultants. Each RSU is equivalent in value to a common share and upon vesting results in the holder thereof being issued, at the discretion of the Board, either (i) a common share, or (ii) an amount of cash equal to the fair market value of a common share.

 

b. The following table summarizes the continuity of RSUs:

 

 

    Number of
RSUs
    Weighted
average
issue price
(C$)
    Weighted
average
issue price (USD$)
 
Balance, October 31, 2023     2,216     $ 138.55     $ 96.06  
                         
Granted     591,460       1.86       1.36  
Exercised     (329,338 )     2.22       1.65  
                         
Balance, October 31, 2024     264,338     $ 2.55     $ 1.80  
                         
Granted (i)     296,122       1.85       1.27  
Exercised     (118,049 )     1.77       1.30  
                         
Balance, January 31, 2025 (*)     442,411     $ 2.29     $ 1.58  

 

(i) During the three months ended January 31, 2025, the Company issued 296,122 RSUs to consultants, directors and officers. The RSUs vested with a fair value of $377,474 (2024 - $534).

 

(*) See note 14 regarding the exercise of RSUs.

 

17


 

CLEARMIND MEDICINE INC. 

Notes to the Condensed Interim Consolidated Financial Statements 

(Expressed in United States Dollars)

(Unaudited)

 

10. Financial Instruments and Risk Management

 

  a. Assets and liabilities measured at fair value on a recurring basis were presented in the Company’s statement of financial position as of January 31, 2025, as follows:

 

    Fair Value Measurements Using        
    Quoted prices
in active
 markets
for identical
instruments
(Level 1)
    Significant
other
observable
inputs
(Level 2)
    Significant
unobservable
inputs
(Level 3)
    Balance
January 31, 2025
 
Short-term investment- Polyrizon Warrants   $
               –
    $
          –
    $ 134,723     $ 134,723  
Derivative warrant liabilities    
     
      2,983,031       2,983,031  

 

Assets and liabilities measured at fair value on a recurring basis were presented in the Company’s statement of financial position as of October 31, 2024, as follows:

 

    Fair Value Measurements Using              
     Quoted prices
in active markets
for identical
instruments
(Level 1)
      Significant
other
observable
inputs
(Level 2)
      Significant
unobservable
inputs
(Level 3)
      Balance
October 31,
2024
 
Short-term investment- shares   $ 110,400     $
    $
    $ 110,400  
Short-term investment- Polyrizon Warrants    
     
       –
      178,988       178,988  
Derivative warrant liabilities    
     
      3,519,702       3,519,702  

 

The fair value of other assets and liabilities, which include cash, amounts receivable, accounts payable and accrued liabilities, and amounts due to related parties, approximate their carrying values due to the relatively short-term maturity of these instruments.

 

  b. Credit Risk

 

Financial instruments that potentially subject the Company to a concentration of credit risk consist primarily of cash and cash equivalents. The Company limits its exposure to credit loss by placing its cash with high credit quality financial institutions. The carrying amount of financial assets represents the maximum credit exposure.

 

  c. Foreign Exchange Rate Risk

 

Foreign currency risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate due to changes in foreign exchange rates. The Company is exposed to foreign currency risk to the extent that monetary assets and liabilities are denominated in a foreign currency. The Company’s subsidiary operates in Israel and has certain monetary financial instruments denominated in New Israeli Shekel and CAD. The Company has not entered into foreign exchange rate contracts to mitigate this risk.

 

18


 

CLEARMIND MEDICINE INC. 

Notes to the Condensed Interim Consolidated Financial Statements 

(Expressed in United States Dollars)

(Unaudited)

 

10. Financial Instruments and Risk Management (continued)

 

  c. Foreign Exchange Rate Risk (continued)

 

The following table indicates the impact of foreign currency exchange risk on net working capital as of January 31, 2025. The table below also provides a sensitivity analysis of a 10% strengthening of the foreign currency against functional currencies identified which would have increased (decreased) the Company’s net loss by the amounts shown in the table below. A 10% weakening of the foreign currency against the functional currencies would have had the equal but opposite effect as of January 31, 2025.

 

Cash and cash equivalents   $ 115,615  
Other receivables     50,322  
Accounts payable and accrued liabilities     (220,920 )
Due to related parties     (38,066 )
Total foreign currency financial assets and liabilities   $ (93,049 )
         
Impact of a 10% strengthening or weakening of foreign exchange rate   $ (9,305 )

 

  d. Interest Rate Risk

 

Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The fair value of the derivative warrant liabilities can fluctuate depending on the fluctuation in the risk-free interest rate.

  

  e. Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company’s objective to managing liquidity risk is to ensure that it has sufficient liquidity available to meet its liabilities when due. The Company relies on raising debt or equity financing in a timely manner.

 

The following amounts are the contractual maturities of financial liabilities as of January 31, 2025 and October 31, 2024:

 

January 31, 2025   Total     Within
1 year
    Within
2-5 years
 
Accounts payable and accrued liabilities   $ 654,187     $ 654,187     $
 
Due to related parties     48,066       48,066      
 
Lease liability     45,997       39,094       6,903  
    $ 748,250     $ 741,347     $ 6,903  

 

October 31, 2024   Total     Within
1 year
    Within
2-5 years
 
Accounts payable and accrued liabilities   $ 526,056     $ 526,056     $
 
Due to related parties     48,962       48,962      
 
Lease liability     53,142       36,726       16,416  
    $ 628,160     $ 611,744     $ 16,416  

 

19


 

CLEARMIND MEDICINE INC. 

Notes to the Condensed Interim Consolidated Financial Statements 

(Expressed in United States Dollars)

(Unaudited)

 

11. Capital Management

 

The Company manages its capital to maintain its ability to continue as a going concern and to provide returns to shareholders and benefits to other stakeholders. The capital structure of the Company consists of cash and equity comprised of issued share capital and share premium, warrants and share-based payment reserve. 

 

The Company manages its capital structure and makes adjustments to it in light of economic conditions. The Company, upon approval from its Board, will balance its overall capital structure through new share issuances or by undertaking other activities as deemed appropriate under the specific circumstances.

 

The Company is not subject to externally imposed capital requirements and the Company’s overall strategy with respect to capital risk management remains unchanged from the three months ended January 31, 2025.

 

12. Segmented Information

 

As of January 31, 2025, the Company has one operating segment, being the research and development of novel psychedelic medicine, which takes place primarily in Israel.

 

13. Commitments

  

  a. On January 15, 2024, the Company entered into a license agreement with BIRAD, the research and development company of Bar-Ilan University, which provides to the Company with an exclusive, perpetual, worldwide and sublicensable license to use the joint patent that the Company has with BIRAD to further develop, manufacture and commercialize products for innovative treatment of cocaine addiction (“the BIRAD License Agreement”). According to the BIRAD License Agreement, the Company shall pay BIRAD royalties at the rate of 1.5% of net sales, as well as certain fees in the case of sublicenses or an “exit” event, all subject to the terms as described in the BIRAD License Agreement. The Company will also pay BIRAD different payments when reaching several milestones.

 

  b. On March 19, 2024, the Company entered into a License Agreement with Yissum Research Development Company of the Hebrew University of Jerusalem, which provides to the Company with an exclusive, perpetual, worldwide and sublicensable license to use to Yissum’s patent titled “psychedelic compounds, methods of their preparation and uses thereof”  to further develop, manufacture, and commercialize innovative compounds targeted at treating post-traumatic stress disorder and other health conditions (the “Yissum PTSD License Agreement”). According to the Yissum PTSD License Agreement, the Company is required to pay Yissum annual maintenance fees ranging from $25,000 to $50,000 beginning of the fifth anniversary of the effective date of the Yissum PSTD License Agreement, and royalties at the rate of 3.0% of net sales, as well as certain fees in the case of sublicensing or an exit event, all subject to the terms as described in the Yissum PTSD License Agreement. The Company will also pay Yissum different payments when reaching several milestones. All right, title and interest in the patent (the Licensed Patent as defined in the Yissum PSTD License Agreement) vest solely in Yissum, and the Company shall hold and make use of the license granted. Subject to such Yissum’s ownership rights, all rights in results of the Company’s development shall be solely owned by the Company.

 

  c. On March 31, 2024, the Company entered into a License Agreement with Yissum Research Development Company of the Hebrew University of Jerusalem, which provides to the Company with an exclusive, perpetual, worldwide and sublicensable license to use Yissum’s patent “psychoactive compounds, methods of their preparation and uses thereof in the treatment of mental disorders” to further develop, manufacture, and commercialize innovative compounds targeted at Generation 3.0 psychedelic compounds for the treatment of mental disorders (the “Yissum Psychedelic License Agreement). According to the Yissum Psychedelic License Agreement, the Company is required to pay Yissum annual maintenance fees ranging from $25,000 to $50,000 beginning of the fifth anniversary of the effective date of the Yissum Psychedelic License Agreement, and the Company shall pay Yissum royalties at the rate of 3.0% of net sales, as well as certain fees in the case of sublicenses or an exit event, all subject to the terms as described in the Yissum Psychedelic License Agreement. The Company will also pay Yissum different payments when reaching several milestones. All right, title and interest in the patent (the Licensed Patent as defined in the Yissum Psychedelic License Agreement) vest solely in Yissum, and the Company shall hold and make use of the license granted. Subject to such Yissum’s ownership rights, all rights in results of the Company’s development shall be solely owned by the Company.

  

  d. Respect to the Company’s lease commitment, refer to Note 4c.

 

14. Subsequent Events

 

On February 20, 2025, 441,163 common shares were issued in respect of RSUs that had been fully vested. The RSUs had a fair value of $594,306 at the time of issuance.

 

20

 

0001892500 false 2025-01-31 Q1 --10-31 0001892500 2024-11-01 2025-01-31 0001892500 2025-01-31 0001892500 2024-10-31 0001892500 2023-11-01 2024-01-31 0001892500 ifrs-full:SharePremiumMember 2024-10-31 0001892500 ifrs-full:WarrantReserveMember 2024-10-31 0001892500 ifrs-full:ReserveOfSharebasedPaymentsMember 2024-10-31 0001892500 ifrs-full:AccumulatedOtherComprehensiveIncomeMember 2024-10-31 0001892500 ifrs-full:RetainedEarningsMember 2024-10-31 0001892500 ifrs-full:SharePremiumMember 2024-11-01 2025-01-31 0001892500 ifrs-full:WarrantReserveMember 2024-11-01 2025-01-31 0001892500 ifrs-full:ReserveOfSharebasedPaymentsMember 2024-11-01 2025-01-31 0001892500 ifrs-full:AccumulatedOtherComprehensiveIncomeMember 2024-11-01 2025-01-31 0001892500 ifrs-full:RetainedEarningsMember 2024-11-01 2025-01-31 0001892500 ifrs-full:SharePremiumMember 2025-01-31 0001892500 ifrs-full:WarrantReserveMember 2025-01-31 0001892500 ifrs-full:ReserveOfSharebasedPaymentsMember 2025-01-31 0001892500 ifrs-full:AccumulatedOtherComprehensiveIncomeMember 2025-01-31 0001892500 ifrs-full:RetainedEarningsMember 2025-01-31 0001892500 ifrs-full:SharePremiumMember 2023-10-31 0001892500 ifrs-full:WarrantReserveMember 2023-10-31 0001892500 ifrs-full:ReserveOfSharebasedPaymentsMember 2023-10-31 0001892500 ifrs-full:AccumulatedOtherComprehensiveIncomeMember 2023-10-31 0001892500 ifrs-full:RetainedEarningsMember 2023-10-31 0001892500 2023-10-31 0001892500 ifrs-full:SharePremiumMember 2023-11-01 2024-01-31 0001892500 ifrs-full:WarrantReserveMember 2023-11-01 2024-01-31 0001892500 ifrs-full:ReserveOfSharebasedPaymentsMember 2023-11-01 2024-01-31 0001892500 ifrs-full:AccumulatedOtherComprehensiveIncomeMember 2023-11-01 2024-01-31 0001892500 ifrs-full:RetainedEarningsMember 2023-11-01 2024-01-31 0001892500 ifrs-full:SharePremiumMember 2024-01-31 0001892500 ifrs-full:WarrantReserveMember 2024-01-31 0001892500 ifrs-full:ReserveOfSharebasedPaymentsMember 2024-01-31 0001892500 ifrs-full:AccumulatedOtherComprehensiveIncomeMember 2024-01-31 0001892500 ifrs-full:RetainedEarningsMember 2024-01-31 0001892500 2024-01-31 0001892500 2023-11-28 2023-11-28 0001892500 ifrs-full:OrdinarySharesMember 2023-11-28 0001892500 cmnd:PolyrizonLtdMember 2024-10-30 0001892500 cmnd:PolyrizonWarrantsMember 2024-10-30 0001892500 cmnd:PublicOfferingMember 2024-10-30 2024-10-30 0001892500 2024-10-30 2024-10-30 0001892500 cmnd:PolyrizonWarrantsMember 2024-10-30 2024-10-30 0001892500 2024-11-30 2024-11-30 0001892500 cmnd:PolyrizonWarrantsMember 2024-11-01 2025-01-31 0001892500 cmnd:MedigusLtdMember 2022-02-14 0001892500 2023-11-01 2024-10-31 0001892500 cmnd:PolyrizonLtdMember 2024-10-31 0001892500 cmnd:PolyrizonLtdMember 2024-11-01 2025-01-31 0001892500 cmnd:PolyrizonLtdMember 2025-01-31 0001892500 cmnd:ShorttermInvestmentMember 2024-10-31 0001892500 cmnd:ShorttermInvestmentMember 2024-11-01 2025-01-31 0001892500 cmnd:ShorttermInvestmentMember 2025-01-31 0001892500 cmnd:PolyrizonLtdMember 2023-10-31 0001892500 cmnd:PolyrizonLtdMember 2023-11-01 2024-10-31 0001892500 cmnd:XyloTechnologiesLtdOneMember 2023-10-31 0001892500 cmnd:XyloTechnologiesLtdOneMember 2023-11-01 2024-10-31 0001892500 cmnd:XyloTechnologiesLtdOneMember 2024-10-31 0001892500 cmnd:ShorttermInvestmentMember 2023-10-31 0001892500 cmnd:ShorttermInvestmentMember 2023-11-01 2024-10-31 0001892500 cmnd:SciSparcLtdMember 2024-11-01 2025-01-31 0001892500 cmnd:SciSparcLtdMember 2023-11-01 2024-01-31 0001892500 ifrs-full:TopOfRangeMember 2024-06-13 0001892500 ifrs-full:BottomOfRangeMember 2024-06-13 0001892500 cmnd:OfficersMember 2024-11-01 2025-01-31 0001892500 cmnd:OfficersMember 2023-11-01 2024-01-31 0001892500 cmnd:DirectorsMember 2024-11-01 2025-01-31 0001892500 cmnd:DirectorsMember 2023-11-01 2024-01-31 0001892500 cmnd:OfficersMember 2025-01-31 0001892500 cmnd:OfficersMember 2024-10-31 0001892500 cmnd:DirectorsMember 2025-01-31 0001892500 cmnd:DirectorsMember 2024-10-31 0001892500 cmnd:April2023WarrantsMember 2023-04-06 0001892500 cmnd:April2023WarrantsMember 2024-01-21 0001892500 cmnd:April2023WarrantsMember 2024-01-21 2024-01-21 0001892500 cmnd:April2023WarrantsMember 2024-12-16 0001892500 cmnd:April2023WarrantsMember 2024-12-16 2024-12-16 0001892500 cmnd:September2023WarrantsMember 2023-09-18 0001892500 cmnd:September2023WarrantsMember 2024-01-21 0001892500 cmnd:September2023WarrantsMember 2024-01-21 2024-01-21 0001892500 cmnd:April2023WarrantsMember 2024-12-27 0001892500 cmnd:April2023WarrantsMember 2024-12-27 2024-12-27 0001892500 cmnd:September2023WarrantsMember 2024-12-27 2024-12-27 0001892500 cmnd:January2024WarrantsMember 2024-01-16 0001892500 cmnd:September2023WarrantsMember 2024-12-27 0001892500 cmnd:January2024WarrantsMember 2024-12-27 2024-12-27 0001892500 cmnd:SharePriceMember 2025-01-31 0001892500 cmnd:ExercisePriceMember ifrs-full:BottomOfRangeMember 2025-01-31 0001892500 cmnd:ExercisePriceMember ifrs-full:TopOfRangeMember 2025-01-31 0001892500 ifrs-full:LifetimeExpectedCreditLossesMember ifrs-full:BottomOfRangeMember 2025-01-31 0001892500 ifrs-full:LifetimeExpectedCreditLossesMember ifrs-full:TopOfRangeMember 2025-01-31 0001892500 ifrs-full:InterestRateMeasurementInputMember ifrs-full:BottomOfRangeMember 2025-01-31 0001892500 ifrs-full:InterestRateMeasurementInputMember ifrs-full:TopOfRangeMember 2025-01-31 0001892500 ifrs-full:DiscountRateMeasurementInputMember 2025-01-31 0001892500 ifrs-full:HistoricalVolatilityForSharesMeasurementInputMember ifrs-full:BottomOfRangeMember 2025-01-31 0001892500 ifrs-full:HistoricalVolatilityForSharesMeasurementInputMember ifrs-full:TopOfRangeMember 2025-01-31 0001892500 ifrs-full:WarrantsMember 2023-10-31 0001892500 cmnd:January2024WarrantsMember ifrs-full:WarrantsMember 2023-11-01 2024-10-31 0001892500 cmnd:January2024WarrantsMember ifrs-full:WarrantsMember 2024-10-31 0001892500 cmnd:January2024WarrantsMember ifrs-full:WarrantsMember 2024-11-01 2025-01-31 0001892500 cmnd:January2024WarrantsMember ifrs-full:WarrantsMember 2025-01-31 0001892500 ifrs-full:OrdinarySharesMember 2025-01-31 0001892500 ifrs-full:OrdinarySharesMember 2024-10-31 0001892500 ifrs-full:OrdinarySharesMember ifrs-full:RestrictedShareUnitsMember 2024-11-11 0001892500 2024-11-11 0001892500 cmnd:AprilTwoThousandTwentyThreeWarrantsMember 2024-12-16 2024-12-27 0001892500 cmnd:SeptemberTwoThousandTwentyThreeWarrantsMember 2024-12-16 2024-12-27 0001892500 cmnd:JanuaryTwoThousandTwentyFourWarrantsMember 2024-12-16 2024-12-27 0001892500 ifrs-full:OrdinarySharesMember 2023-11-06 0001892500 ifrs-full:OrdinarySharesMember 2023-11-06 2023-11-06 0001892500 cmnd:AprilTwoThousandTwentyThreeWarrantsMember 2023-11-30 2023-12-05 0001892500 cmnd:SeptemberTwoThousandTwentyThreeWarrantsMember 2023-11-30 2023-12-05 0001892500 2024-01-16 0001892500 cmnd:PreFundedWarrantsMember 2024-01-16 0001892500 cmnd:UnregisteredCommonWarrantsMember 2024-01-16 0001892500 2024-01-16 2024-01-16 0001892500 cmnd:ExpiryDateNovember172027Member 2025-01-31 0001892500 cmnd:ExpiryDateNovember172027Member 2024-11-01 2025-01-31 0001892500 cmnd:ExpiryDateApril52028Member 2025-01-31 0001892500 cmnd:ExpiryDateApril52028Member 2024-11-01 2025-01-31 0001892500 cmnd:ExpiryDateSeptember172028Member 2025-01-31 0001892500 cmnd:ExpiryDateSeptember172028Member 2024-11-01 2025-01-31 0001892500 cmnd:ExpiryDateJanuary152029Member 2025-01-31 0001892500 cmnd:ExpiryDateJanuary152029Member 2024-11-01 2025-01-31 0001892500 cmnd:RelatedPartyConsultantMember 2024-11-01 2025-01-31 0001892500 cmnd:InvestorsMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsOneMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsOneMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsOneMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTwoMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTwoMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTwoMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsThreeMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsThreeMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsThreeMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsFourMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsFourMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsFourMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsFiveMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsFiveMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsFiveMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsSixMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsSixMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsSixMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsSevenMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsSevenMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsSevenMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsEightMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsEightMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsEightMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsNineMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsNineMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsNineMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTenMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTenMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTenMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsElevenMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsElevenMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsElevenMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTwelveMember cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTwelveMember cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:NumberOfStockOptionsTwelveMember cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:StockOutstandingMember 2025-01-31 0001892500 cmnd:StockOutstandingMember 2024-11-01 2025-01-31 0001892500 cmnd:StockExercisableMember 2025-01-31 0001892500 cmnd:BlackScholeOptionPricingModelMember 2024-11-01 2025-01-31 0001892500 cmnd:BlackScholeOptionPricingModelMember 2023-11-01 2024-01-31 0001892500 ifrs-full:BottomOfRangeMember cmnd:BlackScholeOptionPricingModelMember 2024-11-01 2025-01-31 0001892500 ifrs-full:TopOfRangeMember cmnd:BlackScholeOptionPricingModelMember 2024-11-01 2025-01-31 0001892500 ifrs-full:BottomOfRangeMember cmnd:BlackScholeOptionPricingModelMember 2023-11-01 2024-01-31 0001892500 ifrs-full:TopOfRangeMember cmnd:BlackScholeOptionPricingModelMember 2023-11-01 2024-01-31 0001892500 cmnd:ConsultantsDirectorsAndOfficersMember ifrs-full:RestrictedShareUnitsMember 2025-01-31 0001892500 ifrs-full:RestrictedShareUnitsMember 2023-10-31 0001892500 ifrs-full:RestrictedShareUnitsMember 2023-11-01 2024-10-31 0001892500 ifrs-full:RestrictedShareUnitsMember 2024-10-31 0001892500 ifrs-full:RestrictedShareUnitsMember 2024-11-01 2025-01-31 0001892500 ifrs-full:RestrictedShareUnitsMember 2025-01-31 0001892500 cmnd:ForeignExchangeRateRiskMember 2024-11-01 2025-01-31 0001892500 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:RecurringFairValueMeasurementMember 2025-01-31 0001892500 ifrs-full:Level2OfFairValueHierarchyMember ifrs-full:RecurringFairValueMeasurementMember 2025-01-31 0001892500 ifrs-full:Level3OfFairValueHierarchyMember ifrs-full:RecurringFairValueMeasurementMember 2025-01-31 0001892500 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:RecurringFairValueMeasurementMember 2024-10-31 0001892500 ifrs-full:Level2OfFairValueHierarchyMember ifrs-full:RecurringFairValueMeasurementMember 2024-10-31 0001892500 ifrs-full:Level3OfFairValueHierarchyMember ifrs-full:RecurringFairValueMeasurementMember 2024-10-31 0001892500 cmnd:ForeignExchangeRateRiskMember 2025-01-31 0001892500 ifrs-full:NotLaterThanOneYearMember 2025-01-31 0001892500 ifrs-full:LaterThanOneYearAndNotLaterThanFiveYearsMember 2025-01-31 0001892500 ifrs-full:NotLaterThanOneYearMember 2024-10-31 0001892500 ifrs-full:LaterThanOneYearAndNotLaterThanFiveYearsMember 2024-10-31 0001892500 2024-01-15 2024-01-15 0001892500 ifrs-full:BottomOfRangeMember 2024-03-19 2024-03-19 0001892500 ifrs-full:TopOfRangeMember 2024-03-19 2024-03-19 0001892500 2024-03-19 2024-03-19 0001892500 ifrs-full:BottomOfRangeMember 2024-03-31 2024-03-31 0001892500 ifrs-full:TopOfRangeMember 2024-03-31 2024-03-31 0001892500 2024-03-31 2024-03-31 0001892500 cmnd:NonadjustingEventsAfterReportingPeriodMember 2025-02-20 2025-02-20 iso4217:USD iso4217:USD xbrli:shares xbrli:shares xbrli:pure utr:sqm iso4217:ILS iso4217:CAD xbrli:shares cmnd:Segment
EX-99.2 3 ea023323401ex99-2_clearmind.htm MANAGEMENT'S DISCUSSION AND ANALYSIS FOR THE FOR THE THREE MONTHS ENDED JANUARY 31, 2025

Exhibit 99.2

 

 

 

 

 

 

 

 

 

CLEARMIND MEDICINE INC.

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

 

For the Three Months Ended January 31, 2025

 

(Expressed in United States Dollars)

 

 

 

 

 

 

 

 

 

 


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

This Management’s Discussion and Analysis (“MD&A”) of Clearmind Medicine Inc. (“Clearmind” or the “Company”), prepared as of March 13, 2025, should be read in conjunction with the unaudited condensed interim consolidated financial statements and the notes thereto for the three months ended January 31, 2025, which were prepared in accordance with International Financial Reporting Standards (“IFRS”). All amounts are expressed in United States dollars unless otherwise indicated.

 

Additional information about the Company is available on SEDAR at www.sedar.com.

 

Cautionary Statement Regarding Forward-Looking Information

 

This MD&A may contain “forward-looking statements” which reflect the Company’s current expectations regarding future results of operations, performance and achievements of the Company. The Company has tried, wherever possible, to identify these forward-looking statements by, among other things, using words such as “anticipate,” “believe,” “estimate,” “expect” and similar expressions. The statements reflect the current beliefs of the management of the Company, and are based on currently available information. Accordingly, these statements are subject to known and unknown risks, uncertainties and other factors, which could cause the actual results, performance, or achievements of the Company to differ materially from those expressed in, or implied by, these statements.

 

The Company undertakes no obligation to publicly update or review the forward-looking statements whether as a result of new information, future events or otherwise.

 

Historical results of operations and trends that may be inferred from the following discussions and analysis may not necessarily indicate future results from operations.

 

Description of Business and Company Overview

 

Corporate Information

 

The Company was incorporated on July 18, 2017, pursuant to the provisions of the Business Corporations Act (British Columbia). The Company’s principal executive offices are located at 101 – 1220 W. 6th Ave, Vancouver, BC V6H1A5 and its operational offices are located at 20 Rahul Wallenberg, Tel Aviv, Israel.

 

On November 14, 2022, the Company completed a listing on the Nasdaq Capital Market (“Nasdaq”). The Company trades under the symbol “CMND” on the Nasdaq and on the Frankfurt Stock Exchange, or FSE, under the symbol “CWY”. The Company was listed on the Canadian Securities Exchange (“CSE”) in Toronto until March 14, 2024. Following approval for a voluntary delisting, the Company no longer trades on the CSE but remains a reporting issuer in Canada.

  

Company Overview

 

The Company is a clinical stage pharmaceutical company currently engaged in phase I/IIa clinical trials of novel psychedelic medicines to solve widespread, yet under-served, health problems. The Company’s goal is to develop and provide a new type of treatment for mental health disorders, including Alcohol Use Disorder (“AUD”), binge drinking and eating disorders, where there is significant unmet need and lack of innovation. The Company sees psychedelic therapies, which previously may have been overlooked or underused, as the future of treatment for a variety of indications. The Company believes that its solution for AUD can help solve one of the world’s biggest health problems, which costs the United States alone roughly $250 billion each year.

 

The Company’s flagship treatment and focus for the short term is on AUD, which is incredibly common. It varies from mild to excessive and describes a person’s inability to restrict their alcohol consumption, despite negative social, occupational, or health consequences. Alcohol consumption contributes to 3 million deaths each year globally and is the third most common preventable cause of death in the United States. In January 2025, the U.S. Surgeon General released a new Surgeon General’s Advisory on Alcohol and Cancer Risk, outlining the direct link between alcohol consumption and increased cancer risk, which is in addition to other common risks associated with excessive alcohol consumption. Apart from potentially changing people’s lives, the Company believes that its treatment could potentially reduce the amount currently being spent on the consequences of AUD in the United States, Europe, India, China and other countries around the world. The Company also believes that its treatment may address binge drinking. 178,000 people die every year in the United States alone due to binge drinking.

 

The Company has also advanced its proprietary 5-Methoxy-2-aminoindane (“MEAI”)-based alcohol substitute beverage program by completing most of the pre-clinical studies required for a novel-food application submission according to novel foods and food additives legislation and regulations accepted in many jurisdictions worldwide and entering into a strategic agreement to source global manufacturers and distributors for its MEAI-based alcohol substitute beverages.

 

2


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

The Company has completed a series of pre-clinical, investigational new drug-enabling studies in the United States and China that are required before it can study its compound for the first time in humans. These studies include pharmacokinetic and toxicological studies in rats and dogs in order to assess the safety profile of our compound and characterization of the drug metabolism. The Company has conducted several metabolism studies designed to better understand the way MEAI is digested in several species. In addition, the Company has conducted a pre-clinical animal model of AUD to characterize the effect of MEAI on alcohol consumption. This study involved testing the effect of MEAI’s ability to curb alcohol cravings after exposing mice to prolonged alcohol consumption over a short period, mimicking binge alcohol consumption in humans.

 

In February 2024 and in July 2024, the Company announced that it wase granted approval by the Israeli Ministry of Health and by the U.S. Food and Drug Administration, respectively to initiate its first-in-human Phase I/IIa clinical trial with CMND-100 in patients suffering from AUD. Subsequently, in May 2023, the Company initiated the CM-CMND-001 clinical trial in both Israel and the United States, including at the Yale School of Medicine’s Department of Psychiatry and Johns Hopkins University School of Medicine. In October 2024 and December, the Company announced that it received IRB approvals from Johns Hopkins University and Yale University, respectively, its clinical sites for part A of its Phase I/IIa clinical trial in the United States for treating patients suffering from AUD.

 

Significant developments during the period

 

On December 16, 2025, the Company announced that it has signed a non-binding term sheet  with Dr. Glitter Pty Ltd, a health technology company that has developed ActivCrystal™ technology, a world-first oral delivery format that encapsulates active ingredients in crystals that are tasteless, odorless, made from natural ingredients, and designed to be sprinkled on meals. The two companies plan to collaborate on the development and commercialization of Clearmind’s proprietary MEAI-based alcohol substitute and Dr Glitter Pty Ltd’s proprietary ActivCrystal™ technology. The term sheet outlines preliminary terms that, upon the mutual agreement of the parties, will be memorialized in a definitive agreement that sets forth a framework for advancing Clearmind and Dr Glitter Pty Ltd’s groundbreaking innovations.

 

Under the terms of the term sheet, upon the execution of the definitive agreement, the parties will work together to develop MEAI-based alcohol alternative aimed to naturally replicate the known sensations from drinking alcohol without the associated health risks or hangover. In ActivCrystal™ format, Clearmind’s MEAI-based alcohol alternative may be sprinkled into users’ choice of beverage or food, and dosage may be varied by users individually. This collaboration has the potential to mark an important milestone in Clearmind’s strategy to bring MEAI to global markets, addressing the urgent need for innovative solutions to combat alcohol misuse - a major contributor to countless annual deaths worldwide.

 

On December 24, 2025, the Company announced it has received Yale's Institutional Review Board (IRB) approval for its Phase I/IIa clinical trial of CMND-100, targeting alcohol use disorder (AUD). The trial will be led at Yale School of Medicine’s Department of Psychiatry by Dr. Anahita Bassir Nia, MD, an expert in psychiatry and addiction medicine. This milestone marks a significant step forward in Clearmind’s FDA-regulated clinical program, further expanding the multi-site trial to evaluate the safety, tolerability and efficacy of its proprietary investigational drug, CMND-100. In addition to Yale, the trial received IRBs approval from Johns Hopkins University, Maryland, USA, and IMCA Center in Ramat Gan, Israel. The Company has already secured FDA approval for its Investigational New Drug (IND).

 

On January 2, 2025, the Company announced advancement in its proprietary MEAI- based binge behavior regulator program through the granting of patent approval from the Macau International Intellectual Property Office. The allowed patent is directed, among others to be used as primary amine aminoindan compound to regulate binge behavior. This includes primary amine aminoindan compounds beyond 5-methoxy-2-aminoindan (MEAI), the Company's innovative psychedelic molecule. This latest granted patent in Macau, a special administrative region of China, further strengthens Clearmind’s global intellectual property portfolio, which now includes 31 granted patents across 18 patent families, with patents granted in major jurisdictions such as the US, Europe, China, India, Hong Kong and now Macau.

 

On January 6, 2025, the Company announced the publication of a European patent application with the European Patent office for its innovative combination therapy of MEAI and N-Acylethanolamines, addressing binge behavior, including alcohol consumption, eating, tobacco consumption, shopping and sexual conduct. The patent application refers to Clearmind’s successful collaboration with SciSparc Ltd. (Nasdaq: SPRC) (“SciSparc”), a clinical-stage specialty pharmaceutical company focused on treatments for central nervous system disorders. Together, the two companies are researching innovative combination therapies that integrate psychedelic compounds with the N-Acylethanolamines family, including Palmitoylethanolamide (PEA).

 

On February 4, 2025, the Company announced a patent publication by the Instituto Mexicano de la Propriedad Industrial (IMPI), the National Mexico Patent Office. The patent refers to the Company’s innovative combination therapy of MEAI and N-Acylethanolamines, addressing binge behavior, including alcohol consumption, eating, tobacco consumption, shopping and sexual conduct. The patent is part of Clearmind’s successful collaboration with SciSparc.

 

On March 10, 2025, the Company announced a patent publication by the Korean Intellectual Property Office (KIPO), South Korea’s official patent and intellectual property authority. The patent covers the Company’s innovative combination therapy of MEAI and N-Acylethanolamines for the treatment of cocaine addiction. The patent is part of Clearmind’s successful collaboration with SciSparc.

 

3


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

Prior Use of Proceeds Disclosure

 

The table below describes the difference between the Company’s anticipated use of proceeds from public offerings completed since November 2022, as disclosed in previous news releases. The table shows the amounts actually spent for the period from November 1, 2022, through to January 31, 2025. The variances noted below do not have a material impact on the Company’s ability to achieve its business objectives and milestones. The table below does not include proceeds received from the exercise of warrants.

 

Use of Available Funds   Disclosure
Regarding
Use of
Proceeds
(USD)
  Spent
through to
January 31,
2025
(USD)
November 2022 public offering:        
To advance the formulation and clinical development efforts in our MEAI patented compounds (completed);   1.5 million   1.5 million
To complete the pre-IND enabling studies and IND submission (completed)   1.0 million   1.0 million
To complete planned Phase I/IIa studies   3.5 million   0.9 million
The remainder for working capital and general corporate purposes and possible in-licensing of intellectual property for new product candidates   0.4 million   0.4 million
April 2023 Public Offering        
General corporate purposes, which may include operating expenses, research and development, including clinical and pre-clinical testing of our product candidates, working capital, future acquisitions and general capital expenditures   2.9 million   2.9 million
September 2023 Public Offering        
For general corporate purposes, which may include operating expenses, research and development, including clinical and pre-clinical testing of its product candidates, working capital, future acquisitions and general capital expenditures.   2.25 million   1.6 million
January 2024 Public Offering        
For general corporate purposes and working capital.   2.4 million   1.28 million

 

4


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

Selected Financial Information

 

The following financial data prepared in accordance with IFRS in United States dollars is presented for the three month periods ended January 31, 2025 and 2024.

 

    Three months ended  
    January 31,  
    2025     2024  
             
Operating expenses                
General and administrative   $ 1,034,736     $ 1,156,513  
Research and development, net     461,438       227,478  
Total operating expenses     1,496,174       1,383,991  
                 
Finance income (expenses)                
                 
Changes in fair value of derivative warrant liabilities     514,750       155,143  
Changes in fair value of short-term investments     (71,705 )     556  
Foreign exchange gain (loss)     (4,450 )     1,416  
Other finance expenses     (8,715 )     (2,926 )
Interest income on deposit     34,008       63,502  
Total finance income     463,888       217,691  
                 
Loss before taxes     (1,032,286 )     (1,166,300 )
Tax expenses     (39,335 )     (201,500 )
Net Loss and Comprehensive loss   $ (1,071,621 )   $ (1,367,800 )
Loss per share, basic and diluted   $ (0.24 )   $ (0.90 )
Weighted average number of shares (*) for the purposes of basic and diluted loss per share     4,488,514       1,517,459  

 

Three-month period ended January 31, 2025, compared to the three-month period ended January 31, 2024

 

Research Costs

 

Research costs are comprised primarily of (i) pre-clinical trials and (ii), regulatory professional and other expenses.

 

For the three-month period ended January 31, 2025, research costs amounted to $461,438 as compared to $227,478 for the three-month period ended January 31, 2024.

 

During the mentioned period, most of our R&D activity revolved around our upcoming clinical trial.

 

General and Administrative Expenses

 

For the three-month period ended January 31, 2025, general and administrative expenses amounted to $1,034,736 as compared to $1,156,513 for the three-month period ended January 31, 2024.

 

Finance income

 

For the three-month period ended January 31, 2025, financial income amounted to $463,388 as compared to financial incomes of $217,691 for the three-month period ended January 31, 2024. The financial income during the three-month period ended January 31, 2025, consists of change in warrant liability of $514,750, changes in fair value of short-term investments of $(71,705) foreign exchange loss of $(4,450), other finance expenses of $(8,715) and interest income on deposit of $34,008.

 

Loss for the period

 

The Company reported a loss for the three-month period ended January 31, 2025, of $1,071,621 as compared to a loss of $1,367,800 for the three-month period ended January 31, 2024.

 

5


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

Financial Summary of Quarterly Results

 

The following is a summary of the Company’s financial results for the eight most recently completed quarters.

 

    January 31,
2025
    October 31,
2024
    July 31,
2024
    April 30,
2024
 
Total revenues   $     $     $     $  
Net loss     (1,071,621 )     (884,744 )     (2,093,917 )     (908,217 )
Net loss per share, basic and diluted     (0.24 )     (0.07 )     (0.59 )     (0.28 )

 

    January 31,
2024
    October 31,
2023
    July 31,
2023
    April 30,
2023
 
Total revenues   $     $     $     $  
Net loss     (1,367,800 )     (4,069,799 )     (575,187 )     (2,076,382 )
Net profit (loss) per share, basic and diluted     (0.90 )     1.27       (2.43 )     (16.62 )

 

The loss per quarter and related net loss per share is a function of the level of research and development activity that took place during that quarter.

 

6


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

Liquidity and Capital Resources

 

As of January 31, 2025, the Company had cash on hand of $5,781,196 and working capital of $2,690,553, compared to $6,573,813 and working capital of $2,956,793 as of October 31, 2024, respectively. During the three-month period ended January 31, 2025, the Company’s overall position of cash decreased by $792,617 from the year ended October 31, 2024. This decrease in cash can be attributed to the following:

 

 

The Company’s net cash used in operating activities during the three-month period ended January 31, 2025, was $1,265,435 as compared to $1,461,996 for the three-month period ended January 31, 2024. This decrease is mostly due to a decrease in the net loss for the period. 

 

  Net cash generated from investing activities being proceeds from the sale of a short-term investment- for the three -month period ended January 31, 2025, was $69,462 as compared to $nil for the three-month period ended January 31, 2024.

 

  Net cash provided from financing activities for the three -month period ended January 31, 2025, was $404,812 as compared to $5,316,507 for the three-month period ended January 31, 2024. Cash provided in 2025 was from exercise of warrants. In 2024 the cash was provided from January 2024 Public Offering and from exercise of warrants.

 

The Company anticipates that its cash and cash equivalents will provide sufficient liquidity for at least twelve months, however, the Company may have capital requirements in excess of its currently available resources in order to advance all it its programs. The actual amount of cash that the Company will need to operate is subject to many factors, including, but not limited to, the timing, design and conduct of clinical trials. The Company is dependent upon significant future financing to provide the cash necessary to execute its current operations, including the possible future commercialization of any of its drug candidates, subject to regulatory approval. 

 

In the event the Company’s plans change, its assumptions change or prove inaccurate, or its capital resources in addition to projected cash flow, if any, prove to be insufficient to fund operations, the Company may be required to seek additional financing. There can be no assurance that the Company will have sufficient financing to meet its future capital requirements or that additional financing will be available on terms acceptable to the Company in the future.

 

Capital Management

 

The Company manages its capital to maintain its ability to continue as a going concern and to provide returns to shareholders and benefits to other stakeholders. The capital structure of the Company consists of cash and equity comprised of issued capital, shares issuable, warrants reserve and share-based payment reserve.

 

The Company manages its capital structure and makes adjustments to it in light of economic conditions. The Company, upon approval from its Board of Directors, will balance its overall capital structure through new share issuances or by undertaking other activities as deemed appropriate under the specific circumstances.

 

The Company is not subject to externally imposed capital requirements and the Company’s overall strategy with respect to capital risk management remains unchanged from the year ended October 31, 2024.

 

Off Balance Sheet Arrangements

 

There are no off-balance sheet arrangements to which the Company is committed.

 

7


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

Transactions With Related Parties

 

a. Compensation to key management personnel

 

(i) The compensation to key management personnel for services they provide to the Company is as follows:

 

    Three months
ended
    Three months ended  
    January 31,     January 31,  
    2025     2024  
Officers:                
Consulting fees   $ 84,000     $ 160,688  
Share based compensation     73,929       15,701  
    $ 157,929     $ 176,389  
Directors:                
Directors’ fees   $ 58,206     $ 74,623  
Share based compensation     117,595       17,221  
    $ 175,801     $ 91,844  

 

  (ii) Balances with related parties

 

    January 31,     October 31,  
    2025     2024  
Amounts owed to officers   $ 28,593     $ 29,498  
Amounts owed to directors     19,473       19,464  
    $ 48,066     $ 48,962  

 

  b.

On March 7, 2022, the Company signed an agreement with SciSparc, pursuant to which the Company and SciSparc agreed to cooperate in conducting a feasibility study using certain molecules developed by each party (the “Cooperation Agreement”). Certain of the Company’s officers and directors currently operate, manage or are engaged as officers and/or directors of SciSparc.

 

In June 2023, the Company entered into a research agreement with the Hebrew University of Jerusalem to evaluate SciSparc’s and the Company’s combination treatment for obesity and metabolic syndrome.

 

To date, the collaboration has resulted in the filing of nine patent applications. To the extent the parties determine to proceed to a commercial cooperation, they may enter into a joint venture by the parties share the economics and rights on a 50%-50% basis. To date, no determination has been made to pursue the joint venture as the development of the project remains at a very early stage.

 

For the three months ended January 31, 2025, the Company incurred research and development expenses conducted within the framework of the Cooperation Agreement in the amount of $12,746 (three months ended January 31, 2024- $502). As of January 31, 2025, $143,490 is owed to the Company by SciSparc (October 31, 2024- $131,839).

  

  c. On June 13, 2024, the Company entered into an agreement with SciSparc for the lease of office space in Tel Aviv, Israel, having a total area of approximately 386 square meters. The Company occupies approximately 193 square meters of the space for its offices. The rental period is from April 1, 2024 to March 31, 2026. The Company’s base rent was ILS 12,500 per month (approximately $3,400) during the term of the lease. The lease liability was discounted using the Company’s estimated incremental borrowing rate of 10%.

 

8


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

Financial Instruments and Risk Management

 

(a) Fair Values

 

Assets and liabilities measured at fair value on a recurring basis were presented on the Company’s statement of financial position as of January 31, 2025, as follows:

 

    Fair Value Measurements Using        
      Quoted prices
in active
 markets
for identical
instruments
(Level 1)
      Significant
other
observable
inputs
(Level 2)
      Significant
unobservable
inputs
(Level 3)
      Balance
January 31, 2025
 
Short-term investment- Polyrizon Warrants   $                –     $          –     $ 134,723     $ 134,723  
Derivative warrants liabilities                 2,983,031       2,983,031  

 

Assets and liabilities measured at fair value on a recurring basis were presented on the Company’s statement of financial position as of October 31, 2024, as follows: 

 

    Fair Value Measurements Using              
    Quoted prices
in active markets
for identical
instruments
(Level 1)
    Significant
other
observable
inputs
(Level 2)
    Significant
unobservable
inputs
(Level 3)
    Balance
October 31,
2024
 
Short-term investment- shares   $ 110,400     $     $     $ 110,400  
Short-term investment- Polyrizon Warrants               –       178,988       178,988  
Derivative warrant liabilities                 3,519,702       3,519,702  

 

The fair values financial instruments, which include cash, amounts receivable, accounts payable and accrued liabilities, and amounts due to related parties, approximate their carrying values due to the relatively short-term maturity of these instruments.

 

(b) Credit Risk

 

Financial instruments that potentially subject the Company to a concentration of credit risk consist primarily of cash. The Company limits its exposure to credit loss by placing its cash with high credit quality financial institutions. The carrying amount of financial assets represents the maximum credit exposure.

 

(c) Foreign Exchange Rate Risk

 

Foreign currency risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate due to changes in foreign exchange rates. The Company is exposed to foreign currency risk to the extent that monetary assets and liabilities are denominated in a foreign currency. The Company’s subsidiary operates in Israel and has certain monetary financial instruments denominated in New Israeli Shekel and CAD. The Company has not entered into foreign exchange rate contracts to mitigate this risk.

 

The following table indicates the impact of foreign currency exchange risk on net working capital as at January 31, 2025. The table below also provides a sensitivity analysis of a 10% strengthening of the foreign currency against functional currencies identified which would have increased (decreased) the Company’s net loss by the amounts shown in the table below. A 10% weakening of the foreign currency against the functional currencies would have had the equal but opposite effect as of January 31, 2025.

 

Cash and cash equivalents   $ 115,615  
Other receivables     50,322  
Accounts payable and accrued liabilities     (220,920 )
Due to related parties     (38,066 )
Total foreign currency financial assets and liabilities   $ (93,049 )
         
Impact of a 10% strengthening or weakening of foreign exchange rate   $ (9,305 )

 

9


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

(d) Interest Rate Risk

 

Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is not exposed to significant interest rate risk as it does not have any liabilities with variable rates.

 

(e) Liquidity Risk

 

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company’s objective to managing liquidity risk is to ensure that it has sufficient liquidity available to meet its liabilities when due. The Company relies on raising debt or equity financing in a timely manner.

 

The following amounts are the contractual maturities of financial liabilities as of January 31, 2025, and October 31, 2024:

  

January 31, 2025   Total     Within
1 year
    Within
2-5 years
 
Accounts payable and accrued liabilities   $ 654,187     $ 654,187     $  
Due to related parties     48,066       48,066        
Lease liability     45,997       39,094       6,903  
    $ 748,250     $ 741,347     $ 6,903  

 

October 31, 2024   Total     Within
1 year
    Within
2-5 years
 
Accounts payable and accrued liabilities   $ 526,056     $ 526,056     $  
Due to related parties     48,962       48,962        
Lease liability     53,142       36,726       16,416  
    $ 628,160     $ 611,744     $ 16,416  

 

Accounting Standards Issued But Not Yet Effective

 

A number of new standards, and amendments to standards and interpretations, are not yet effective for the three months ended January 31, 2025, and have not been early adopted in preparing these condensed interim consolidated financial statements. These new standards, and amendments to standards and interpretations are either not applicable or are not expected to have a significant impact on the Company’s condensed interim consolidated financial statements.

 

Change in Accounting Policies

 

There have been no changes in accounting policies during the three months ended January 31, 2025.

 

Significant Accounting Estimates and Judgments

 

The preparation of condensed interim consolidated financial statements in accordance with IFRS requires management to make judgments, estimates, and assumptions that affect the application of policies and reported amounts of assets, liabilities, income, and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

 

10


 

CLEARMIND MEDICINE INC.

Management’s Discussion and Analysis

For the Three Months Ended January 31, 2025

 

Significant Estimates

 

Share-based Compensation

 

Fair values are determined using the Black-Scholes option pricing model. Estimating fair value requires determining the most appropriate valuation model for a grant of equity instruments, which is dependent on the terms and conditions of the grant. Option-pricing models require the use of highly subjective estimates and assumptions including the expected stock price volatility. Changes in the underlying assumptions can materially affect the fair value estimates and, therefore, existing models do not necessarily provide reliable measurement of the fair value of the Company’s stock options.

 

Warrant Liability

 

The Company analyses warrants issued to determine whether they meet the classification as liabilities or equity. Derivative warrant liabilities are adjusted to reflect fair value at each reporting period, with any increase or decrease in the fair value recorded in the results of operations. The Company uses a fair valuation specialist to estimate the value of these instruments using the binomial pricing model.

 

The key assumptions used in the models are the expected future volatility in the price of the Company’s shares, the expected life of the warrants, the risk-free interest rate and the probability of any future adjustment event.

 

Significant Judgments

 

The critical judgments that the Company’s management has made in the process of applying the Company’s accounting policies that have the most significant effect on the amounts recognized in the Company’s consolidated financial statements are as follows:

 

Going Concern

 

The application of the going concern assumption which requires management to take into account all available information about the future, which is at least but not limited to, 12 months from the year end of the reporting period. The Company is aware that material uncertainties related to events or conditions may cast significant doubt upon the Company’s ability to continue as a going concern.

 

Disclosure of Outstanding Share Data

 

Authorized share capital consists of unlimited number of common shares without par value.

 

As of January 31, 2025, and March 13, 2025, the Company had 4,693,623 and 5,134,786 common shares issued and outstanding, respectively.

 

As of January 31, 2025, and March 13, 2025, the Company had 5,521 stock options outstanding.

 

As of January 31, 2025, and March 13, 2025, the Company had 2,238,848 warrants outstanding, respectively.

 

As of January 31, 2025, and March 13, 2025, the Company had 442,411 and 1,251 RSUs outstanding.

 

Risks and Uncertainties

 

The Company business, and investing in the Company’s securities, are subject to numerous risks, as more fully described in the section entitled “Risk Factors” and other risk factors contained in the Company’s Annual Information Form filed in SEDAR on January 22, 2025. If any of these risks actually occur, the Company’s business, financial condition or results of operations would likely be materially adversely affected. In each case, the trading price of the Company’s securities would likely decline, and investors may lose all or part of their investment. 

 

11