Novo Integrated Sciences Reports 2024 Fiscal Year Financial Results
Novo Integrated Sciences (NVOS) reported its fiscal year 2024 financial results, showing revenue of $13.29 million, a 6% increase from 2023, primarily driven by higher product sales. However, the company faced increased operating costs of $15.82 million, up 17% year-over-year, and reported a net loss of $16.17 million, 22% higher than 2023.
The company's cash position stood at $844,584, with total assets of $32.14 million and stockholders' equity of $14.89 million. In April 2024, NVOS executed a $6.21 million Securities Purchase Agreement with Streeterville Capital, carrying a 10.9% annual interest rate and 12-month maturity.
Novo Integrated Sciences (NVOS) ha riportato i risultati finanziari per l'anno fiscale 2024, mostrando un fatturato di $13,29 milioni, un aumento del 6% rispetto al 2023, principalmente sostenuto da maggiori vendite di prodotti. Tuttavia, l'azienda ha affrontato un aumento dei costi operativi di $15,82 milioni, in crescita del 17% rispetto all'anno precedente, e ha riportato una perdita netta di $16,17 milioni, superiore del 22% a quella del 2023.
La posizione di cassa dell'azienda si attestava a $844.584, con attività totali di $32,14 milioni e patrimonio netto di $14,89 milioni. Nel aprile 2024, NVOS ha firmato un Accordo di Acquisto di Titoli da $6,21 milioni con Streeterville Capital, con un tasso di interesse annuo del 10,9% e una scadenza di 12 mesi.
Novo Integrated Sciences (NVOS) reportó sus resultados financieros del año fiscal 2024, mostrando ingresos de $13.29 millones, un aumento del 6% en comparación con 2023, impulsado principalmente por mayores ventas de productos. Sin embargo, la compañía enfrentó un aumento en los costos operativos de $15.82 millones, un 17% más que el año anterior, y reportó una pérdida neta de $16.17 millones, un 22% más que en 2023.
La posición de efectivo de la compañía se situaba en $844,584, con activos totales de $32.14 millones y un capital social de $14.89 millones. En abril de 2024, NVOS firmó un Acuerdo de Compra de Valores por $6.21 millones con Streeterville Capital, con una tasa de interés anual del 10.9% y un vencimiento de 12 meses.
노보 통합 과학(NVOS)는 2024 회계연도의 재무 결과를 보고하며, 수익이 $13.29 백만으로, 2023년 대비 6% 증가했으며, 주로 제품 판매 증가에 의해 촉진된 것을 보여주었습니다. 그러나 회사는 운영 비용이 $15.82 백만으로, 작년 대비 17% 증가했으며, $16.17 백만의 순손실을 기록했으며, 이는 2023년 대비 22% 증가한 수치입니다.
회사의 현금 잔고는 $844,584로, 총 자산은 $32.14 백만, 주주 자본은 $14.89 백만입니다. 2024년 4월, NVOS는 Streeterville Capital과 $6.21 백만의 증권 매입 계약을 체결하였으며, 연 이자율은 10.9%로 12개월 만기입니다.
Novo Integrated Sciences (NVOS) a publié ses résultats financiers pour l'exercice 2024, montrant un revenu de $13,29 millions, soit une augmentation de 6 % par rapport à 2023, principalement due à des ventes de produits en hausse. Cependant, l'entreprise a dû faire face à une augmentation des coûts d'exploitation de $15,82 millions, en hausse de 17 % par rapport à l'année précédente, et a enregistré une perte nette de $16,17 millions, soit 22 % de plus qu'en 2023.
La position de trésorerie de l'entreprise s'élevait à $844,584, avec des actifs totaux de $32,14 millions et des capitaux propres de $14,89 millions. En avril 2024, NVOS a conclu un Accord d'Achat de Titres de $6,21 millions avec Streeterville Capital, avec un taux d'intérêt annuel de 10,9 % et une maturité de 12 mois.
Novo Integrated Sciences (NVOS) hat die finanziellen Ergebnisse für das Geschäftsjahr 2024 veröffentlicht, mit einem Umsatz von $13,29 Millionen, was einem Anstieg von 6 % im Vergleich zu 2023 entspricht, hauptsächlich bedingt durch höhere Produktverkäufe. Das Unternehmen sah sich jedoch höheren Betriebskosten von $15,82 Millionen gegenüber, was einem Anstieg von 17 % im Jahresvergleich entspricht, und meldete einen Nettoverlust von $16,17 Millionen, der 22 % höher ist als im Jahr 2023.
Die liquiden Mittel des Unternehmens beliefen sich auf $844,584, mit Gesamtvermögen von $32,14 Millionen und Eigenkapital von $14,89 Millionen. Im April 2024 schloss NVOS eine $6,21 Millionen Wertpapierkaufvereinbarung mit Streeterville Capital ab, zu einem jährlichen Zinssatz von 10,9 % und einer Laufzeit von 12 Monaten.
- Revenue increased by 6% to $13.29 million
- Healthcare services revenue grew by 1% year-over-year
- Secured $6.21 million financing through Streeterville Note
- Net loss increased 22% to $16.17 million
- Operating costs rose 17% to $15.82 million
- Low cash position of $844,584
- Impairment of intangible assets and goodwill recognized
- Foreign currency exchange losses from intercompany balance reconciliation
Robert Mattacchione, the Company’s CEO and Board Chairman, stated, “The Company remains committed to the commercialization of its proprietary product offerings and the expansion and delivery of its essential services and solutions to the rapidly evolving fundamental transformation of how non-catastrophic healthcare is delivered both now and in the future. Specific to increasing the Company’s cash position, management continues to focus on raising capital through non-dilutive structures and solutions.”
Financial Information for the Fiscal Year Ended August 31, 2024:
-
As of August 31, 2024, the Company’s cash and cash equivalents were
, total assets were$844,584 , total liabilities were$32,141,276 and total Company stockholders’ equity was$17,527,351 .$14,892,621 -
Revenues for the year ended August 31, 2024 were
, representing an increase of$13,294,357 , or$722,338 6% , from for the same period in 2023. The increase in revenue is principally due to an increase in product sales. Acenzia’s and Terragenx’s revenue for the year ended August 31, 2024 was$12,572,019 and$4,713,940 , respectively. Revenue from our healthcare services increased by$122,154 1% , when comparing the revenue for the year ended August 31, 2024 to the same period in 2023. -
Operating costs for the year ended August 31, 2024 were
, representing an increase of$15,818,802 , or$2,312,925 17% , from for the same period in 2023. The increase in operating costs was principally due to (i) impairment of intangible assets and goodwill being recognized; and (ii) an increase in overhead expenses associated with the operations.$13,505,877 -
Net loss attributed to Novo Integrated Sciences for the year ended August 31, 2024 was
, representing an increase of$16,166,744 , or$2,952,192 22% , from for the same period in 2023. The increase in net loss was principally due to (i) impairment of intangible assets and goodwill being recognized; (ii) foreign currency exchange loss arising as a result of intercompany balance reconciliation; and (iii) amortization of debt discount as compared to the previous year.$13,214,552 -
On April 5, 2024, the Company executed a
Securities Purchase Agreement and Note (the “Streeterville Note”) with Streeterville Capital LLC (“Streeterville”). The Streeterville Note annual interest is$6.21 million 10.9% with a 12-month maturity date and is secured by Acenzia’s land/building. This Streeterville Note has no warrants or commitment type shares related to the transaction. - On July 8, 2024, the Company filed a registration statement on Form S-1 relating to the resale of up to 3,500,000 shares of the Company’s common stock by Streeterville issuable by the Company upon conversion of the Streeterville Note. The prices at which Streeterville may sell the common stock will be determined by the prevailing market price for the shares or in negotiated transactions.
-
On October 8, 2024, Streeterville notified the Company that it would redeem
of the Streeterville Note. In lieu of payment by the Company to Streeterville of$950,000 , the Company and Streeterville agreed to a one-time fee in the amount of$950,000 (representing$142,500 15% of the redemption amount) payable by the Company to Streeterville. Such amount was added to the outstanding balance under the Streeterville Note. On October 16, 2024, Streeterville submitted a redemption notice in the amount of$950,000 . On October 21, 2024, the Company issued 675,724 shares of common stock to Streeterville in payment of the$142,500 redemption amount. Following such issuance, the outstanding balance under the Streeterville Note was$142,500 .$6,579,658
About Novo Integrated Sciences, Inc.
Novo Integrated Sciences, Inc. is pioneering a holistic approach to patient-first health and wellness through a multidisciplinary healthcare ecosystem of services and product innovation. Novo offers an essential and differentiated solution to deliver, or intend to deliver, these services and products through the integration of medical technology, advanced therapeutics, and rehabilitative science.
We believe that “decentralizing” healthcare, through the integration of medical technology and interconnectivity, is an essential solution to the rapidly evolving fundamental transformation of how non-catastrophic healthcare is delivered both now and in the future. Specific to non-critical care, ongoing advancements in both medical technology and inter-connectivity are allowing for a shift of the patient/practitioner relationship to the patient’s home and away from on-site visits to primary medical centers with mass-services. This acceleration of “ease-of-access” in the patient/practitioner interaction for non-critical care diagnosis and subsequent treatment minimizes the degradation of non-critical health conditions to critical conditions as well as allowing for more cost-effective healthcare distribution.
The Company’s decentralized healthcare business model is centered on three primary pillars to best support the transformation of non-catastrophic healthcare delivery to patients and consumers:
- First Pillar: Service Networks. Deliver multidisciplinary primary care services through (i) an affiliate network of clinic facilities, (ii) small and micro footprint sized clinic facilities primarily located within the footprint of box-store commercial enterprises, (iii) clinic facilities operated through a franchise relationship with the Company, and (iv) corporate operated clinic facilities.
- Second Pillar: Technology. Develop, deploy, and integrate sophisticated interconnected technology, interfacing the patient to the healthcare practitioner thus expanding the reach and availability of the Company’s services, beyond the traditional clinic location, to geographic areas not readily providing advanced, peripheral based healthcare services, including the patient’s home.
- Third Pillar: Products. Develop and distribute effective, personalized health and wellness product solutions allowing for the customization of patient preventative care remedies and ultimately a healthier population. The Company’s science-first approach to product innovation further emphasizes our mandate to create and provide over-the-counter preventative and maintenance care solutions.
Innovation through science combined with the integration of sophisticated, secure technology assures Novo Integrated Sciences of continued cutting edge advancement in patient first platforms.
For more information concerning Novo Integrated Sciences, please visit www.novointegrated.com. For more information on NHL, please visit www.novohealthnet.com.
Twitter, LinkedIn, Facebook, Instagram, YouTube
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release are forward-looking statements. In some cases, forward-looking statements can be identified by words such as "believe," “intend,” "expect," "anticipate," "plan," "potential," "continue" or similar expressions. Such forward-looking statements include risks and uncertainties, and there are important factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These factors, risks and uncertainties are discussed in Novo’s filings with the Securities and Exchange Commission. Investors should not place any undue reliance on forward-looking statements since they involve known and unknown, uncertainties and other factors which are, in some cases, beyond Novo’s control which could, and likely will, materially affect actual results, levels of activity, performance or achievements. Any forward-looking statement reflects Novo’s current views with respect to future events and is subject to these and other risks, uncertainties and assumptions relating to operations, results of operations, growth strategy and liquidity. Novo assumes no obligation to publicly update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. The contents of any website referenced in this press release are not incorporated by reference herein.
NOVO INTEGRATED SCIENCES, INC. CONSOLIDATED BALANCE SHEETS As of August 31, 2024 and 2023 |
||||||||
|
|
August 31, |
|
August 31, |
||||
|
|
2024 |
|
2023 |
||||
ASSETS |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
844,584 |
|
|
$ |
416,323 |
|
Accounts receivable, net |
|
|
1,916,819 |
|
|
|
1,467,028 |
|
Inventory, net |
|
|
1,000,742 |
|
|
|
1,106,983 |
|
Other receivables |
|
|
1,235,423 |
|
|
|
1,051,584 |
|
Prepaid expenses and other current assets |
|
|
417,282 |
|
|
|
346,171 |
|
Total current assets |
|
|
5,414,850 |
|
|
|
4,388,089 |
|
|
|
|
|
|
|
|
||
Property and equipment, net |
|
|
5,110,776 |
|
|
|
5,390,038 |
|
Intangible assets, net |
|
|
13,369,868 |
|
|
|
16,218,539 |
|
Right-of-use assets, net |
|
|
1,691,309 |
|
|
|
1,983,898 |
|
Goodwill |
|
|
6,554,473 |
|
|
|
7,582,483 |
|
TOTAL ASSETS |
|
$ |
32,141,276 |
|
|
$ |
35,563,047 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
3,235,800 |
|
|
$ |
3,513,842 |
|
Accrued expenses |
|
|
1,592,288 |
|
|
|
1,233,549 |
|
Accrued interest (including amounts to related parties) |
|
|
624,287 |
|
|
|
382,666 |
|
Government loans and notes payable, current portion |
|
|
45,681 |
|
|
|
277,405 |
|
Convertible notes payable, net of discount of |
|
|
2,704,151 |
|
|
|
558,668 |
|
Derivative liability |
|
|
4,685,198 |
|
|
|
- |
|
Contingent liability |
|
|
13,836 |
|
|
|
61,767 |
|
Debentures, related parties, current portion |
|
|
913,598 |
|
|
|
916,824 |
|
Due to related parties |
|
|
356,928 |
|
|
|
533,001 |
|
Finance lease liability, current portion |
|
|
4,354 |
|
|
|
11,744 |
|
Operating lease liability, current portion |
|
|
403,291 |
|
|
|
415,392 |
|
Total current liabilities |
|
|
14,579,412 |
|
|
|
7,904,858 |
|
|
|
|
|
|
|
|
||
Government loans and notes payable, net of current portion |
|
|
112,001 |
|
|
|
65,038 |
|
Operating lease liability, net of current portion |
|
|
1,440,367 |
|
|
|
1,693,577 |
|
Deferred tax liability |
|
|
1,395,571 |
|
|
|
1,400,499 |
|
TOTAL LIABILITIES |
|
|
17,527,351 |
|
|
|
11,063,972 |
|
|
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
||
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Novo Integrated Sciences, Inc. |
|
|
|
|
|
|
||
Convertible preferred stock; |
|
|
- |
|
|
|
- |
|
Common stock; |
|
|
19,055 |
|
|
|
15,760 |
|
Additional paid-in capital |
|
|
96,660,607 |
|
|
|
90,973,316 |
|
Common stock to be issued (1,700 and 91,138 shares at August 31, 2024 and August 31, 2023) |
|
|
25,500 |
|
|
|
1,217,293 |
|
Other comprehensive (loss) income |
|
|
1,387,244 |
|
|
|
(357,383 |
) |
Accumulated deficit |
|
|
(83,199,785 |
) |
|
|
(67,033,041 |
) |
Total Novo Integrated Sciences, Inc. stockholders’ equity |
|
|
14,892,621 |
|
|
|
24,815,945 |
|
Noncontrolling interest |
|
|
(278,696 |
) |
|
|
(316,870 |
) |
Total stockholders’ equity |
|
|
14,613,925 |
|
|
|
24,499,075 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
32,141,276 |
|
|
$ |
35,563,047 |
|
* The consolidated balance sheets’ common stock share amounts have been retroactively adjusted to account for the Company’s 1:10 reverse stock split, effective November 7, 2023. |
||||||||
NOVO INTEGRATED SCIENCES, INC. CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS For the Years Ended August 31, 2024 and 2023 |
||||||||
|
|
Years Ended |
||||||
|
|
August 31, |
|
August 31, |
||||
|
|
2024 |
|
2023 |
||||
|
|
|
|
|
||||
Revenues |
|
$ |
13,294,357 |
|
|
$ |
12,572,019 |
|
|
|
|
|
|
|
|
||
Cost of revenues |
|
|
7,551,853 |
|
|
|
7,619,304 |
|
|
|
|
|
|
|
|
||
Gross profit |
|
|
5,742,504 |
|
|
|
4,952,715 |
|
|
|
|
|
|
|
|
||
Operating expenses: |
|
|
|
|
|
|
||
Selling expenses |
|
|
17,137 |
|
|
|
15,149 |
|
General and administrative expenses |
|
|
14,039,265 |
|
|
|
13,490,728 |
|
Impairment of assets |
|
|
761,067 |
|
|
|
- |
|
Goodwill impairment |
|
|
1,001,333 |
|
|
|
- |
|
Total operating expenses |
|
|
15,818,802 |
|
|
|
13,505,877 |
|
|
|
|
|
|
|
|
||
Loss from operations |
|
|
(10,076,298 |
) |
|
|
(8,553,162 |
) |
|
|
|
|
|
|
|
||
Non-operating income (expense) |
|
|
|
|
|
|
||
Interest income |
|
|
202,525 |
|
|
|
9,027 |
|
Interest expense |
|
|
(652,398 |
) |
|
|
(360,571 |
) |
Other (expense) income |
|
|
(1,032,620 |
) |
|
|
607,589 |
|
Change in fair value of derivative liability |
|
|
3,594,171 |
|
|
|
- |
|
Amortization of debt discount |
|
|
(6,574,862 |
) |
|
|
(4,757,121 |
) |
Foreign currency transaction losses |
|
|
(1,589,088 |
) |
|
|
(215,206 |
) |
Total other income (expense) |
|
|
(6,052,272 |
) |
|
|
(4,716,282 |
) |
|
|
|
|
|
|
|
||
Loss before income taxes |
|
|
(16,128,570 |
) |
|
|
(13,269,444 |
) |
|
|
|
|
|
|
|
||
Income tax expense (recovery) |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
||
Net loss |
|
$ |
(16,128,570 |
) |
|
$ |
(13,269,444 |
) |
|
|
|
|
|
|
|
||
Net loss attributed to noncontrolling interest |
|
|
38,174 |
|
|
|
(54,892 |
) |
|
|
|
|
|
|
|
||
Net loss attributed to Novo Integrated Sciences, Inc. |
|
$ |
(16,166,744 |
) |
|
$ |
(13,214,552 |
) |
|
|
|
|
|
|
|
||
Comprehensive loss: |
|
|
|
|
|
|
||
Net loss |
|
|
(16,128,570 |
) |
|
|
(13,269,444 |
) |
Foreign currency translation loss |
|
|
(1,744,627 |
) |
|
|
(922,609 |
) |
Comprehensive loss: |
|
$ |
(17,873,197 |
) |
|
$ |
(14,192,053 |
) |
|
|
|
|
|
|
|
||
Weighted average common shares outstanding - basic and diluted |
|
|
18,032,015 |
|
|
|
10,165,548 |
|
|
|
|
|
|
|
|
||
Net loss per common share - basic and diluted |
|
$ |
(0.89 |
) |
|
$ |
(1.30 |
) |
* The consolidated statements of operations and comprehensive loss’s share and per share amounts have been retroactively adjusted to account for the Company’s 1:10 reverse stock split, effective November 7, 2023. |
||||||||
NOVO INTEGRATED SCIENCES, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY For the Years Ended August 31, 2024 and 2023 |
|||||||||||||||||||||||||||||||||
|
Common Stock |
|
Additional Paid-in |
|
Common Stock To |
|
Other Comprehensive |
|
Accumulated |
|
Total Novo Stockholders’ |
|
Noncontrolling |
|
Total |
||||||||||||||||||
|
Shares |
|
Amount |
|
Capital |
|
Be Issued |
|
Income |
|
Deficit |
|
Equity |
|
Interest |
|
Equity |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance, August 31, 2022 |
|
3,118,063 |
|
$ |
3,118 |
|
$ |
66,084,887 |
|
|
$ |
9,474,807 |
|
|
$ |
560,836 |
|
|
$ |
(53,818,489 |
) |
|
$ |
22,305,159 |
|
|
$ |
(257,588 |
) |
|
$ |
22,047,571 |
|
Units issued for cash, net of offering costs |
|
400,000 |
|
|
400 |
|
|
1,794,600 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,795,000 |
|
|
|
- |
|
|
|
1,795,000 |
|
Cashless exercise of warrants |
|
583,334 |
|
|
583 |
|
|
1,421,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,421,583 |
|
|
|
- |
|
|
|
1,421,583 |
|
Share issuance for convertible debt settlement |
|
10,177,834 |
|
|
10,178 |
|
|
9,957,962 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,968,140 |
|
|
|
- |
|
|
|
9,968,140 |
|
Exercise of warrants for cash |
|
532,600 |
|
|
533 |
|
|
532,067 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
532,600 |
|
|
|
- |
|
|
|
532,600 |
|
Shares issued with convertible notes |
|
265,167 |
|
|
265 |
|
|
247,622 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
247,887 |
|
|
|
- |
|
|
|
247,887 |
|
Value of warrants issued with convertible notes |
|
- |
|
|
- |
|
|
257,994 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
257,994 |
|
|
|
- |
|
|
|
257,994 |
|
Beneficial conversion feature upon issuance on convertible debt |
|
- |
|
|
- |
|
|
164,046 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
164,046 |
|
|
|
- |
|
|
|
164,046 |
|
Extinguishment of derivative liability due to conversion |
|
- |
|
|
- |
|
|
1,390,380 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,390,380 |
|
|
|
- |
|
|
|
1,390,380 |
|
Common stock for services |
|
358,500 |
|
|
359 |
|
|
480,233 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
480,592 |
|
|
|
- |
|
|
|
480,592 |
|
Issuance of common stock to be issued |
|
323,827 |
|
|
324 |
|
|
8,257,190 |
|
|
|
(8,257,514 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Fair value of stock options |
|
- |
|
|
- |
|
|
385,335 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
385,335 |
|
|
|
- |
|
|
|
385,335 |
|
Foreign currency translation loss |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
(918,219 |
) |
|
|
- |
|
|
|
(918,219 |
) |
|
|
(4,390 |
) |
|
|
(922,609 |
) |
Net loss |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(13,214,552 |
) |
|
|
(13,214,552 |
) |
|
|
(54,892 |
) |
|
|
(13,269,444 |
) |
Balance, August 31, 2023 |
|
15,759,325 |
|
$ |
15,760 |
|
$ |
90,973,316 |
|
|
$ |
1,217,293 |
|
|
$ |
(357,383 |
) |
|
$ |
(67,033,041 |
) |
|
$ |
24,815,945 |
|
|
$ |
(316,870 |
) |
|
$ |
24,499,075 |
|
Cashless exercise of warrants |
|
245,802 |
|
|
246 |
|
|
1,323,152 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,323,398 |
|
|
|
- |
|
|
|
1,323,398 |
|
Exercise of warrants for cash |
|
240,400 |
|
|
240 |
|
|
240,160 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
240,400 |
|
|
|
- |
|
|
|
240,400 |
|
Shares issued for convertible debt settlement |
|
2,283,176 |
|
|
2,283 |
|
|
1,608,600 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,610,883 |
|
|
|
- |
|
|
|
1,610,883 |
|
Issuance of common stock to be issued |
|
73,767 |
|
|
74 |
|
|
1,172,776 |
|
|
|
(1,172,850 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Common stock issued for services |
|
424,080 |
|
|
424 |
|
|
1,194,976 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,195,400 |
|
|
|
- |
|
|
|
1,195,400 |
|
Reverse stock split share rounding |
|
27,973 |
|
|
28 |
|
|
(28 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Fair value of stock options |
|
- |
|
|
- |
|
|
147,655 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
147,655 |
|
|
|
- |
|
|
|
147,655 |
|
Cancellation of agreement |
|
- |
|
|
- |
|
|
- |
|
|
|
(18,943 |
) |
|
|
- |
|
|
|
- |
|
|
|
(18,943 |
) |
|
|
- |
|
|
|
(18,943 |
) |
Foreign currency translation loss |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
1,744,627 |
|
|
|
- |
|
|
|
1,744,627 |
|
|
|
- |
|
|
|
1,744,627 |
|
Net loss |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(16,166,744 |
) |
|
|
(16,166,744 |
) |
|
|
38,174 |
|
|
|
(16,128,570 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance, August 31, 2024 |
|
19,054,523 |
|
$ |
19,055 |
|
$ |
96,660,607 |
|
|
$ |
25,500 |
|
|
$ |
1,387,244 |
|
|
$ |
(83,199,785 |
) |
|
$ |
14,892,621 |
|
|
$ |
(278,696 |
) |
|
$ |
14,613,925 |
|
* The consolidated statements of stockholder’s equity share amounts have been retroactively adjusted to account for the Company’s 1:10 reverse stock split, effective November 7, 2023. |
|||||||||||||||||||||||||||||||||
NOVO INTEGRATED SCIENCES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS For the Years Ended August 31, 2024 and 2023 |
||||||||
|
|
|
|
|
||||
|
|
Years Ended |
||||||
|
|
August 31, |
|
August 31, |
||||
|
|
2024 |
|
2023 |
||||
|
|
|
|
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(16,128,570 |
) |
|
$ |
(13,269,444 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
2,261,519 |
|
|
|
2,302,754 |
|
Fair value of vested stock options |
|
|
147,656 |
|
|
|
385,335 |
|
Financing costs for debt extension |
|
|
- |
|
|
|
1,421,583 |
|
Change in fair value of derivative liability |
|
|
(3,594,171 |
) |
|
|
- |
|
Default payment and interest paid through common share issuance |
|
|
- |
|
|
|
205,349 |
|
Cashless exercise of warrants |
|
|
1,323,398 |
|
|
|
- |
|
Common stock issued for services |
|
|
1,195,400 |
|
|
|
480,592 |
|
Operating lease expense |
|
|
616,799 |
|
|
|
797,515 |
|
Cancellation of shares to be issued |
|
|
62,130 |
|
|
|
- |
|
Amortization of debt discount |
|
|
6,574,862 |
|
|
|
4,757,121 |
|
Foreign currency transaction losses |
|
|
1,589,088 |
|
|
|
215,206 |
|
Impairment of assets |
|
|
761,067 |
|
|
|
- |
|
Assets write off |
|
|
321,872 |
|
|
|
- |
|
Goodwill impairment |
|
|
1,001,333 |
|
|
|
- |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(453,252 |
) |
|
|
(597,191 |
) |
Inventory |
|
|
(210,883 |
) |
|
|
(255,781 |
) |
Prepaid expenses and other current assets |
|
|
(259,972 |
) |
|
|
210,382 |
|
Accounts payable |
|
|
(267,211 |
) |
|
|
1,770,589 |
|
Accrued expenses |
|
|
330,276 |
|
|
|
153,598 |
|
Accrued interest |
|
|
275,618 |
|
|
|
(58,066 |
) |
Operating lease liability |
|
|
(616,799 |
) |
|
|
(762,852 |
) |
Net cash used in operating activities |
|
|
(5,069,840 |
) |
|
|
(2,243,315 |
) |
|
|
|
|
|
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
||
Purchase of property and equipment |
|
|
(5,034 |
) |
|
|
(49,224 |
) |
|
|
|
|
|
|
|
||
Net cash (used in) provided by investing activities |
|
|
(5,034 |
) |
|
|
(49,224 |
) |
|
|
|
|
|
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
||
(Repayments to) receipt from related parties |
|
|
(396,418 |
) |
|
|
7,206 |
|
Proceeds from notes payable |
|
|
402 |
|
|
|
222,780 |
|
Repayments of notes payable |
|
|
(183,725 |
) |
|
|
(37,130 |
) |
Repayments of finance leases |
|
|
(7,334 |
) |
|
|
(8,611 |
) |
Proceeds from issuance of convertible notes |
|
|
8,649,153 |
|
|
|
1,285,903 |
|
Repayment of convertible notes |
|
|
(3,311,536 |
) |
|
|
(3,033,888 |
) |
Proceeds from the sale of common stock, net of offering costs |
|
|
- |
|
|
|
1,795,000 |
|
Proceeds from exercise of warrants |
|
|
240,400 |
|
|
|
532,600 |
|
Net cash provided by financing activities |
|
|
4,990,942 |
|
|
|
763,860 |
|
|
|
|
|
|
|
|
||
Effect of exchange rate changes on cash and cash equivalents |
|
|
512,193 |
|
|
|
(233,685 |
) |
|
|
|
|
|
|
|
||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
|
428,261 |
|
|
|
(1,762,364 |
) |
|
|
|
|
|
|
|
||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR |
|
|
416,323 |
|
|
|
2,178,687 |
|
|
|
|
|
|
|
|
||
CASH AND CASH EQUIVALENTS, END OF YEAR |
|
$ |
844,584 |
|
|
$ |
416,323 |
|
|
|
|
|
|
|
|
||
CASH PAID FOR: |
|
|
|
|
|
|
||
Interest |
|
$ |
190,491 |
|
|
$ |
432,094 |
|
Income taxes |
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
||
SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
||
Common stock issued for convertible debt |
|
$ |
1,610,883 |
|
|
$ |
9,968,140 |
|
Common stock issued for acquisition |
|
$ |
- |
|
|
$ |
- |
|
Warrants issued with convertible notes |
|
$ |
- |
|
|
$ |
257,994 |
|
Beneficial conversion feature upon issuance of convertible notes |
|
$ |
- |
|
|
$ |
164,046 |
|
Debt discount recognized on derivative liability |
|
$ |
- |
|
|
$ |
1,390,380 |
|
Extinguishment of derivative liability due to conversion |
|
$ |
- |
|
|
$ |
1,390,380 |
|
Debt discount recognized on convertible note |
|
$ |
- |
|
|
$ |
975,024 |
|
Common stock issued with convertible notes |
|
$ |
- |
|
|
$ |
247,887 |
|
Common stock issued for services |
|
$ |
1,195,400 |
|
|
$ |
- |
|
Cashless exercise of warrants |
|
$ |
1,323,398 |
|
|
$ |
- |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241218007774/en/
Chris David, COO
Novo Integrated Sciences, Inc.
chris.david@novointegrated.com
(888) 512-1195
Source: Novo Integrated Sciences, Inc.
FAQ
What was NVOS's revenue growth in fiscal year 2024?
How much was NVOS's net loss in fiscal year 2024?
What are the terms of NVOS's Streeterville financing agreement?
What caused the increase in NVOS's operating costs for FY2024?