Article content
Spectral Medical Inc.
Condensed Interim Consolidated Statements of Loss and Comprehensive Loss
In CAD (000s), except for share and per share data
(Unaudited)
Article content
| Three months ended June 30, 2026 | Three months ended June 30, 2025 | Six months ended June 30, 2026 | Six months ended June 30, 2025 | ||||||
| $ | $ | $ | $ | ||||||
| Revenue | 6 | 621 | 813 | 1,512 | 1,385 | ||||
| Expenses | |||||||||
| Cost of goods sold | 228 | 232 | 421 | 357 | |||||
| Gross Profit | 393 | 581 | 1,091 | 1,028 | |||||
| Raw materials and consumables used | 118 | 59 | 225 | 201 | |||||
| Salaries and benefits | 14 | 1,098 | 1,025 | 2,066 | 2,081 | ||||
| Consulting and professional fees | 547 | 1,314 | 1,406 | 2,581 | |||||
| Regulatory and investor relations | 155 | 136 | 360 | 266 | |||||
| Travel and entertainment | 139 | 98 | 215 | 175 | |||||
| Facilities and communication | 89 | 30 | 188 | 88 | |||||
| Insurance | 101 | 82 | 205 | 183 | |||||
| Depreciation and amortization | 41 | 26 | 84 | 67 | |||||
| Interest expense | 7,8 | 1,730 | 1,175 | 3,330 | 2,258 | ||||
| Finance income promissory note | 8 | (639 | ) | (3,137 | ) | (639 | ) | (3,137 | ) |
| Foreign exchange(gain) loss | 1,363 | (1,546 | ) | 2,646 | (1,583 | ) | |||
| Share-based compensation | 10 | 293 | 306 | 1,914 | 1,567 | ||||
| Other expense | 70 | 57 | 121 | 116 | |||||
| Fair value adjustment derivative liabilities | 7 | (5,043 | ) | 2,889 | (8,426 | ) | 10,701 | ||
| 62 | 2,514 | 3,695 | 15,564 | ||||||
| Income (loss) and comprehensive loss for the period from continuing operations | 331 | (1,933 | ) | (2,604 | ) | (14,536 | ) | ||
| Loss from discontinued operations | 4 | – | – | (3 | ) | (3 | ) | ||
| Income (loss) and comprehensive loss for the period | 331 | (1,933 | ) | (2,607 | ) | (14,539 | ) | ||
| Basic and diluted income (loss)from continuing operations per common share | 11 | 0.00 | (0.00 | ) | (0.01 | ) | (0.05 | ) | |
| Basic and diluted income (loss) from discontinued operations per common share | 11 | 0.00 | (0.00 | ) | (0.00 | ) | (0.00 | ) | |
| Basic and diluted income (loss) per common share | 11 | 0.00 | (0.00 | ) | (0.01 | ) | (0.05 | ) | |
| Weighted average number of common shares outstanding – basic and diluted | 11 | 293,429,976 | 284,906,444 | 293,327,875 | 284,801,035 | ||||
Article content
Article content
Spectral Medical Inc.
Condensed Interim Consolidated Statements of Changes in Shareholders’ Deficiency
In CAD (000s), except for share and per share data
(Unaudited)
Article content
| Notes | Number of Shares | Share Capital | Contributed surplus | Share-based compensation | Warrants | Deficit | Total Shareholders’ (deficiency) equity | |||||
| $ | $ | $ | $ | $ | $ | |||||||
| Balance January 1, 2025 | 284,316,207 | 90,566 | 10,149 | 11,196 | 1,383 | (140,839 | ) | (27,545 | ) | |||
| Warrants exercised | 97,341 | 63 | – | – | (16 | ) | – | 47 | ||||
| Share Options Exercised | 10 | 831,882 | 472 | – | (179 | ) | – | – | 293 | |||
| RSU released | 10 | 574,269 | 100 | – | (100 | ) | – | – | – | |||
| Loss and comprehensive loss for the period | – | – | – | – | – | (14,539 | ) | (14,539 | ) | |||
| Share-based compensation | 10 | – | – | – | 1,567 | – | – | 1,567 | ||||
| Balance June 30, 2025 | 285,819,699 | 91,201 | 10,149 | 12,484 | 1,367 | (155,378 | ) | (40,177 | ) | |||
| Warrants exercised | 10 | 5,300,634 | 3,372 | – | – | (906 | ) | – | 2,466 | |||
| Warrants expired | 10 | – | – | 71 | – | (71 | ) | – | – | |||
| Share Options Exercised | 10 | 979,168 | 1,092 | – | (502 | ) | – | – | 590 | |||
| RSU released | 10 | 463,412 | 268 | – | (268 | ) | – | – | – | |||
| Loss and comprehensive loss for the period | – | – | – | – | – | (33,153 | ) | (33,153 | ) | |||
| Share-based compensation | 10 | – | – | – | 552 | – | – | 552 | ||||
| Balance December 31, 2025 | 292,562,913 | 95,933 | 10,220 | 12,266 | 390 | (188,531 | ) | (69,722 | ) | |||
| Balance January 1, 2026 | 292,562,913 | 95,933 | 10,220 | 12,266 | 390 | (188,531 | ) | (69,722 | ) | |||
| Share Options Exercised | 10 | 684,531 | 637 | – | (289 | ) | – | – | 348 | |||
| RSU released | 10 | 306,530 | 258 | – | (258 | ) | – | – | – | |||
| Loss and comprehensive loss for the period | – | – | – | – | – | (2,607 | ) | (2,607 | ) | |||
| Share-based compensation | 10 | – | – | – | 1,914 | – | – | 1,914 | ||||
| Balance June 30, 2026 | 293,553,974 | 96,828 | 10,220 | 13,633 | 390 | (191,138 | ) | (70,067 | ) | |||
Article content
Article content
Spectral Medical Inc.
Condensed Interim Consolidated Statements of Cash Flows
In CAD (000s), except for share and per share data
(Unaudited)
Article content
| Notes | Six months ended June 30, 2026 | Six months ended June 30, 2025 | |||
| $ | $ | ||||
| Cash flow provided by (used in) | |||||
| Operating activities | |||||
| Loss for the period | (2,607 | ) | (14,539 | ) | |
| Adjustments for: | |||||
| Finance income on Promissory Note | (639 | ) | (3,137 | ) | |
| Depreciation on right-of-use asset | 62 | 62 | |||
| Depreciation on property and equipment | 35 | 47 | |||
| Amortization of intangible asset | 28 | 8 | |||
| Amortization and Derivative related financing fee | 7 | 127 | 127 | ||
| Unrealized foreign exchange (gain) and loss | 2,646 | (1,583 | ) | ||
| Interest expense on lease liability | 10 | (4 | ) | ||
| Accreted interest on Notes Payable | 7 | 2,492 | 2,136 | ||
| Accreted interest on Promissory Note | 8 | 345 | 32 | ||
| Interest expense on Promissory Note | 8 | 483 | 76 | ||
| Share-based compensation | 10 | 1,914 | 1,567 | ||
| Fair value adjustment derivative liabilities | (8,426 | ) | 10,701 | ||
| Changes in items of working capital: | |||||
| Trade and other receivables | (221 | ) | 145 | ||
| Inventories | 8 | (15 | ) | ||
| Prepayments and other assets | (269 | ) | (144 | ) | |
| Trade and other payables | 71 | 481 | |||
| Contract liabilities | 6 | (509 | ) | (112 | ) |
| Net cash used in operating activities | (4,450 | ) | (4,152 | ) | |
| Investing activities | |||||
| Purchase of Technology | – | (167 | ) | ||
| Net cash used in investing activities | – | (167 | ) | ||
| Financing activities | |||||
| Financing charges paid on promissory notes | (5 | ) | (202 | ) | |
| Interest expense paid | (453 | ) | (1,161 | ) | |
| Lease liability payments | (77 | ) | (60 | ) | |
| Share options exercised | 10 | 348 | 293 | ||
| Share warrants exercised | 10 | – | 47 | ||
| Promissory Note | 1,369 | 5,514 | |||
| Net cash used in financing activities | 1,182 | 4,431 | |||
| Increase in cash | (3,268 | ) | 112 | ||
| Cash, beginning of period | 4,071 | 2,988 | |||
| Cash, end of period | 803 | 3,100 | |||
Article content
Article content
Article content
Article content
Article content

Article content
Article content

22 hours ago
5
English (US)