CENTR BRANDS CORP. Amended and Restated Condensed Interim Consolidated Financial Statements
(Expressed in United States Dollars)
CENTR BRANDS CORP.
For the three months ended August 31, 2021 and 2020
(Unaudited)
1
CENTR BRANDS CORP.
Amended and Restated Condensed Interim Consolidated Statements of Financial Position (Unaudited - Expressed in U.S. Dollars, unless otherwise stated)
August 31, 2021 | May 31, 2021 | |||
(As restated - | ||||
see Note 18) | ||||
Assets | ||||
Current assets: | ||||
Cash | $ 3,133,217 | $ | 832,047 | |
Accounts receivable | 562,933 | 153,427 | ||
Inventories (note 3) | 1,272,919 | 1,119,298 | ||
Prepaid expenses and other assets | 315,615 | 254,084 | ||
5,284,684 | 2,358,856 | |||
Property and equipment (note 4) | 30,654 | 16,221 | ||
Right-of-use assets (note 5) | 2,063 | 4,201 | ||
$ 5,317,401 | $ 2,379,278 | |||
Liabilities and Shareholders' Deficiency | ||||
Current liabilities: | ||||
Accounts payable and accrued liabilities (note 6) | $ 718,900 | $ | 772,825 | |
Due to related parties (note 12) | 692,071 | 622,112 | ||
Lease liability - current portion (note 5) | 3,724 | 6,205 | ||
1,414,695 | 1,401,142 | |||
Loans payable (note 7) | 31,680 | 33,189 | ||
Warrants liability (note 8) | 3,983,607 | 4,573,585 | ||
5,429,982 | 6,007,916 | |||
Shareholders' deficiency: | ||||
Share capital (note 9) | 17,330,468 | 13,004,027 | ||
Reserves (note 10) | 1,423,818 | 2,537,792 | ||
Deficit | (18,866,867) | (19,170,457) | ||
(112,581) | (3,628,638) | |||
$ 5,317,401 | $ 2,379,278 | |||
Subsequent events (Note 17)
The accompanying notes form an integral part of these condensed interim consolidated financial statements.
Approved on behalf of the Board: | ||
"Joseph Meehan" | Director | |
"Arjan Chima" | Director |
2
CENTR BRANDS CORP.
Amended and Restated Condensed Interim Consolidated Statements of Net Income (Loss) and Comprehensive Income (Loss)
(Unaudited - Expressed in U.S. Dollars, unless otherwise stated)
For the three months ended August 31, 2021, and 2020
2021 | 2020 | |||
(As restated - | ||||
see Note 18) | ||||
Sales | $ | 920,116 | $ | 133,414 |
Cost of sales | 458,213 | 93,022 | ||
Gross profit | 461,903 | 40,392 | ||
Expenses: | ||||
General and administrative (note 11) | 1,270,458 | 670,073 | ||
Share-based compensation (note 10) | 119,090 | 63,830 | ||
Marketing | 83,515 | 75,847 | ||
Loss from operations | (1,011,160) | (769,358) | ||
Other income (expenses): | ||||
Gain on revaluation of warrants liability (note 8) | 1,325,781 | - | ||
Other expense | (11,031) | (16,745) | ||
Net income (loss) and comprehensive income (loss) | $ | 303,590 | $ | (786,103) |
Net income (loss) per share: | ||||
Basic (note 16) | $ | 0.00 | $ | (0.01) |
Diluted (note 16) | $ | 0.00 | $ | (0.01) |
The accompanying notes form an integral part of these condensed interim consolidated financial statements.
3
CENTR BRANDS CORP.
Amended and Restated Condensed Interim Consolidated Statements of Changes in Shareholders' Deficiency (Unaudited - Expressed in U.S Dollars, unless otherwise stated)
For the three months ended August 31, 2021, and 2020
Share capital | ||||||||||||||
(As restated - see Note 18) | Common shares | Reserves | ||||||||||||
Notes | Shares | Amount | Warrants | RSUs/Options | Total | Deficit | Total | |||||||
Balance, May 31, 2021 | 77,086,044 | $ | 13,004,027 | $ | - | $ | 2,537,792 | $ | 2,537,792 | $ | (19,170,457) | $ | (3,628,638) | |
Share-based compensation | 10 | - | - | - | 119,090 | 119,090 | - | 119,090 | ||||||
Warrants exercised | 8, 9(b) | 561,400 | 727,004 | - | - | - | - | 727,004 | ||||||
Shares issued in private placement | 9(b) | 3,140,852 | 2,564,134 | - | - | - | - | 2,564,134 | ||||||
Shares issuance cost | 9(b) | - | (197,761) | - | - | - | - | (197,761) | ||||||
Shares issued on vesting of restricted | ||||||||||||||
share units | 9(b), 10(b) | 4,950,000 | 1,233,064 | - | (1,233,064) | (1,233,064) | - | - | ||||||
Net Income for the period | - | - | - | - | - | 303,590 | 303,590 | |||||||
Balance, August 31, 2021 | 85,738,296 | $ | 17,330,468 | $ | - | $ | 1,423,818 | $ | 1,423,818 | $ | (18,866,867) | $ | (112,581) | |
Share capital | ||||||||||||||
Common shares | Reserves | |||||||||||||
Notes | Shares | Amount | Warrants | RSUs/Options | Total | Deficit | Total | |||||||
Balance, May 31, 2020 | 63,223,601 | $ | 4,862,661 | $ | 11,683 | $ | 427,788 | $ | 439,471 | $ | (4,925,101) | $ | 377,031 | |
Share-based compensation | 10 | - | - | - | 63,830 | 63,830 | - | 63,830 | ||||||
Loss for the period | - | - | - | - | - | (786,103) | (786,103) | |||||||
Balance, August 31, 2020 | 63,223,601 | $ | 4,862,661 | $ | 11,683 | $ | 491,618 | $ | 503,301 | $ | (5,711,204) | $ | (345,242) |
The accompanying notes form an integral part of these condensed interim consolidated financial statements.
4
CENTR BRANDS CORP.
Amended and Restated Condensed Interim Consolidated Statements of Cash Flows (Unaudited - Expressed in U.S. Dollars, unless otherwise stated)
Three months ended August 31, 2021, and 2020
(As restated - see Note 18) | 2021 | 2020 | |||
Cash provided by (used in): | |||||
Operating activities: | |||||
Net income (loss) for the period | $ | 303,590 | $ | (786,103) | |
Adjustments for non-cash items: | |||||
Depreciation | 5,689 | 7,298 | |||
Share-based compensation | 119,090 | 63,830 | |||
Gain on revaluation of warrants | (1,325,781) | - | |||
Foreign exchange | (1,509) | - | |||
Changes in non-cash working capital: | |||||
Accounts receivable | (409,506) | (30,286) | |||
Inventory | (153,621) | 67,075 | |||
Prepaid expense | (61,531) | (24,901) | |||
Accounts payable and accrued liabilities | (53,925) | 109,307 | |||
Due to related parties | 69,959 | 135,994 | |||
Interest paid | - | (414) | |||
Net cash used in operating activities | (1,507,545) | (458,170) | |||
Financing activities: | |||||
Net proceeds from issuance of common shares and warrants | 3,829,180 | - | |||
Payment of lease liability | (2,481) | (2,053) | |||
Net cash provided by (used in) financing activities | 3,826,699 | (2,053) | |||
Investing activities: | |||||
Purchase of property and equipment | (17,984) | - | |||
Net cash used in investing activities | (17,984) | - | |||
Increase (decrease) in cash | 2,301,170 | (460,223) | |||
Cash, beginning of period | 832,047 | 513,774 | |||
Cash, end of period | $ | 3,133,217 | $ | 53,521 | |
The accompanying notes form an integral part of these condensed interim consolidated financial statements.
5
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
CENTR Brands Corp. published this content on 07 January 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 07 January 2022 19:57:06 UTC.
