| Operating segments, net of eliminations |
| |
|
As
at August 31, 2017 |
|
|
|
|
|
|
|
| |
|
United
States |
|
|
Canada |
|
|
Elimination |
|
|
Total |
|
| Current
Assets |
|
$ |
3,442,854 |
|
|
$ |
2,057,492 |
|
|
|
|
|
$ |
5,500,346 |
|
| Property
and equipment, net |
|
|
141,535 |
|
|
|
1,539,978 |
|
|
|
|
|
|
1,681,513 |
|
| Intangible
assets, net |
|
|
276,211 |
|
|
|
- |
|
|
|
|
|
|
276,211 |
|
| Loan
receivable, parent company |
|
|
- |
|
|
|
5,767,440 |
|
|
|
(5,767,440 |
) |
|
|
- |
|
| Total
assets |
|
$ |
3,860,600 |
|
|
$ |
9,364,910 |
|
|
|
(5,767,440 |
) |
|
$ |
7,458,070 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current
liabilities |
|
$ |
255,716 |
|
|
$ |
646,737 |
|
|
|
|
|
|
$ |
902,453 |
|
| Loan
payable, subsidiairy company |
|
|
5,767,440 |
|
|
|
- |
|
|
|
(5,767,440 |
) |
|
|
- |
|
| Equity |
|
|
9,372,397 |
|
|
|
(2,816,780 |
) |
|
|
|
|
|
|
6,555,617 |
|
| Total
liabilities and equity |
|
$ |
15,395,553 |
|
|
$ |
(2,170,043 |
) |
|
|
(5,767,440 |
) |
|
$ |
7,458,070 |
|
| |
|
Six
months ended
August
31, 2017 |
|
|
|
|
| |
|
United
States |
|
|
Canada |
|
|
Total |
|
| Revenue |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Cost
of revenue |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| General
and administrative |
|
|
1,238,284 |
|
|
|
732,932 |
|
|
|
1,971,216 |
|
| Research
and development |
|
|
295,400 |
|
|
|
1,151,909 |
|
|
|
1,447,309 |
|
| Depreciation
and amortization |
|
|
47,648 |
|
|
|
134,613 |
|
|
|
182,261 |
|
| Foreign
exchange loss (gain) |
|
|
- |
|
|
|
98,268 |
|
|
|
98,268 |
|
| Loss
from operations |
|
$ |
(1,581,332 |
) |
|
$ |
(2,117,722 |
) |
|
$ |
(3,699,054 |
) |
| |
|
Three
months ended
August
31, 2017 |
|
|
|
|
| |
|
United
States |
|
|
Canada |
|
|
Total |
|
| Revenue |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Cost
of revenue |
|
$ |
- |
|
|
$ |
- |
|
|
|
- |
|
| General
and administrative |
|
$ |
755,827 |
|
|
$ |
325,807 |
|
|
|
1,081,634 |
|
| Research
and development |
|
$ |
237,636 |
|
|
$ |
713,139 |
|
|
|
950,775 |
|
| Depreciation
and amortization |
|
$ |
21,687 |
|
|
$ |
70,087 |
|
|
|
91,774 |
|
| Foreign
exchange loss (gain) |
|
$ |
- |
|
|
$ |
52,529 |
|
|
|
52,529 |
|
| Loss
from operations |
|
$ |
(1,015,150 |
) |
|
$ |
(1,161,562 |
) |
|
$ |
(2,176,712 |
) |
| |
|
Six
months ended
August
31, 2016 |
|
|
|
|
| |
|
United
States |
|
|
Canada |
|
|
Total
|
|
| |
|
|
|
|
|
|
|
|
|
| Revenue |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Cost
of revenue |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| General
and administrative |
|
|
403,614 |
|
|
|
352,442 |
|
|
|
756,056 |
|
| Research
and development |
|
|
303,682 |
|
|
|
545,516 |
|
|
|
849,198 |
|
| Depreciation
and amortization |
|
|
48,652 |
|
|
|
139,500 |
|
|
|
188,152 |
|
| Foreign
exchange loss (gain) |
|
|
- |
|
|
|
(3,689 |
) |
|
|
(3,689 |
) |
| Loss
from operations |
|
$ |
755,948 |
|
|
$ |
1,033,769 |
|
|
$ |
1,789,717 |
|
| |
|
Three
months ended
August
31, 2016 |
|
|
|
|
| |
|
United
States |
|
|
Canada |
|
|
Total |
|
| Revenue |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Cost
of revenue |
|
$ |
- |
|
|
$ |
- |
|
|
|
- |
|
| General
and administrative |
|
$ |
171,817 |
|
|
$ |
144,493 |
|
|
|
316,310 |
|
| Research
and development |
|
$ |
154,008 |
|
|
$ |
279,621 |
|
|
|
433,629 |
|
| Depreciation
and amortization |
|
$ |
14,728 |
|
|
$ |
60,400 |
|
|
|
75,128 |
|
| Foreign
exchange loss (gain) |
|
$ |
- |
|
|
$ |
99 |
|
|
|
99 |
|
| Loss
from operations |
|
$ |
(340,553 |
) |
|
$ |
(484,613 |
) |
|
$ |
(825,166 |
) |
| |
|
As
at
February
28, 2017 |
|
|
|
|
| |
|
United
States |
|
|
Canada |
|
|
Total
|
|
| |
|
|
|
|
|
|
|
|
|
| Current
assets |
|
$ |
687,899 |
|
|
$ |
487,885 |
|
|
$ |
1,175,784 |
|
| Property
and equipment, net |
|
|
157,394 |
|
|
|
1,409,575 |
|
|
|
1,566,969 |
|
| Intangible
assets, net |
|
|
308,000 |
|
|
|
|
|
|
|
308,000 |
|
| Total
assets |
|
$ |
1,153,293 |
|
|
$ |
1,897,460 |
|
|
$ |
3,050,753 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Current
liabilities |
|
$ |
428,714 |
|
|
$ |
484,517 |
|
|
$ |
913,231 |
|
| Equity |
|
|
2,994,003 |
|
|
|
(856,481 |
) |
|
|
2,137,522 |
|
| Total
liabilities and equity |
|
$ |
3,422,717 |
|
|
$ |
(371,964 |
) |
|
$ |
3,050,753 |
|
|