Attached files

file filename
EX-31.1 - EXHIBIT 31.1 - ETHEMA HEALTH Corpa50376767ex31_1.htm
EX-32.1 - EXHIBIT 32.1 - ETHEMA HEALTH Corpa50376767ex32_1.htm

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
 Washington D.C. 20549
 
FORM 10-Q
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934
 
For the Quarterly Period ended June 30, 2012
 
Commission File number 0-15078
 
GREENESTONE HEALTHCARE CORPORATION
 (Name of Small Business Issuer in its charter)

Colorado
(State or other
jurisdiction of incorporation
Identification No.)
84-1227328
(I.R.S. Employer of
Incorporation
Identification No.)

Suite 300, 5734 Yonge Street,
North York, Ontario, Canada M2M 4E7
(Address of principal executive offices)

 (416) 222-5501)
(issuer's phone number)
 
Securities registered under Section 12(b) of the Act: NONE
 
Securities registered under Section
 
12(g) of the Act:
 
Common Stock, $.01 Par Value
 
(Title of Class)
 
Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X  No
 
Check if disclosure of delinquent filers in response to Item 405 of Regulation S-B is not contained in this form, and no disclosure will be contained, to the best of Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-Q or any amendment to this Form 10-Q. [X]
 
Issuer's revenues for its most recent fiscal year totaled: $1,678,804 and most recent quarter was $1,348,582
 
Documents Incorporated by Reference: None
 
Transitional Small Business Disclosure Format: Yes X  No.___
 
As of June 30, 2012, the Registrant had outstanding no shares of Convertible Preferred Stock, $1.00 par value issued and outstanding. The number of Shares of Common Stock Outstanding $.01 par value as of  June 30 2012, was 23,767,535.
 
 
 

 
 
GREENESTONE HEALTHCARE CORPORATION
 
Index to Form 10-Q
 
Page No.
 
 
1
 
     
   
2
 
   
3
 
     
     
   
4
       
     
     
   
5
 
   
6-19
 
 
20
 
 
21
 
 
21
 
 
 
 
22
 
 
22
 
 
22
 
 
22
 
 
22
 
 
23
 
 
 

 
 
PART 1



GREENESTONE HEALTHCARE CORPORATION

Consolidated Interim Financial Statements
For the Six Months Ended June 30, 2012
(Expressed in U.S. $)

Unaudited
 
 

 
 
 

 


Consolidated Interim Financial Statements
For the Six Months Ended June 30, 2012
(Expressed in U.S. $)

Unaudited
 
 
 
CONTENTS
 
 
Page
Report of Independent Registered Public Accounting Firm
1
   
Consolidated Interim Balance Sheets as of June 30, 2012, June 30, 2011 and December 31, 2011
2
   
Consolidated Interim Statements of Changes in Stockholders’ Deficit
3
   
Consolidated Interim Statements of Operations for the Three Months Periods Ended June 30, 2012 and
      June 30, 2011, and the Six Month Periods Ended June 30, 2012 and June 30, 2011
4
   
Consolidated Interim Statements of Cash Flows for the Three Months Periods Ended June 30, 2012 and
      June 30, 2011 and the Six Month Periods Ended June 30, 2012 and June 30, 2011
5
   
Notes to the Consolidated Interim Financial Statements
6 - 19
 
 
 

 

Report of Independent Registered Public Accounting Firm





To the Shareholders of:
GreeneStone Healthcare Corporation

We have reviewed the accompanying interim Balance Sheet of GreeneStone Healthcare Corporation as of June 30, 2012, and the related interim Statements of Operations, Changes in Stockholders’ Deficit and Statements of Cash Flows for the three month period ended June 30, 2012 and six month period ended June 30, 2012. These interim financial statements are the responsibility of the Company’s management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States).  A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.

The comparative June 30, 2011 figures have been reviewed by another independent registered public accounting firm.



“Jarvis Ryan Associates”
Chartered Accountants

Mississauga, Ontario, Canada
July 31, 2012
 
 
1

 

Consolidated Interim Balance Sheet
(Expressed in U.S. $)
(Unaudited)
 
 
June 30,
2012
 
June 30,
2011
   
December 31,
2011
 
 
(Unaudited)
   
(Unaudited)
       
ASSETS
 
Current assets
                 
Cash
  $ 112,548     $ 290,566     $ -  
Accounts receivable (note 6)
    311,179       195,141       188,423  
Harmonized sales tax receivable
    -       -       5,933  
Prepaid expenses
    95,619       51,840       83,724  
Inventory
    16,840       11,367       11,784  
Total current assets
    536,186       548,914       289,864  
                         
Fixed assets, net of accumulated depreciation  (note 7)
    648,701       661,106       641,052  
                         
Total assets
  $ 1,184,887     $ 1,210,020     $ 930,916  
                         
LIABILITIES AND STOCKHOLDERS' DEFICIT
 
                         
Current liabilities
                       
Bank indebtedness
  $ -     $ -     $ 28,281  
Accounts payable and accrued liabilities
    635,818       254,949       632,497  
Harmonized sales tax payable
    153,562       -       -  
Withholding taxes payable
    622,634       17,892       270,118  
Deferred revenue
    236,253       -       116,692  
Convertible notes payable (note 9)
    2,145,173       2,190,292       2,498,975  
Related party notes (note 10)
    269,079       356,188       330,302  
 
Total liabilities
    4,062,519       2,819,321       3,876,865  
                         
Stockholders' deficit
                       
Common stock; $0.01 par value, 100,000,000 shares authorized; 23,767,535 shares issued and
                       
outstanding (note 11)
    237,676       50,218       135,216  
Additional paid-in capital
    6,305,876       5,631,664       5,716,666  
Accumulated other comprehensive income (loss)
    32,543       (16,879 )     21,718  
Accumulated deficit
    (9,453,727 )     (7,274,304 )     (8,819,549 )
 
Total Stockholders' deficit
    (2,877,632 )     (1,609,301 )     (2,945,949 )
                         
Total liabilities and Stockholders' deficit
  $ 1,184,887     $ 1,210,020     $ 930,916  
                         
Commitments (note 12)
                       
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
2

 
 
Consolidated Interim Statement of Changes in Stockholders’ Deficit
(Expressed in U.S. $)
(Unaudited)
 
   
Common Stock
          Accumulated            
   
Shares
   
Amount
   
Additional
Paid-in
Capital
   
Other
Comprehensive
(Loss) Income
   
Accumulated
Deficit
   
Total
 
Balance, December 31, 2010
    5,021,764     $ 50,218     $ 5,631,664     $ (12,855 )   $ (6,322,688 )   $ (653,661 )
Foreign currency translation
    -       -       -       (4,024 )     -       (4,024 )
Net loss, six month period ended
   June 30, 2011
    -       -       -       -       (951,616 )     (951,616 )
 
 Balance, June 30, 2011
    5,021,764     $ 50,218     $ 5,631,664     $ (16,879 )   $ (7,274,304 )   $ (1,609,301 )
                                                 
Balance, December 31, 2011
    13,521,568     $ 135,216     $ 5,716,666     $ 21,718     $ (8,819,549 )   $ (2,945,949 )
Common stock issued for convertible note (note 9)
    10,245,967       102,460       589,210       -       -       691,670  
Foreign currency translation
    -       -       -       10,825       -       10,825  
Net loss, six month period ended
   June 30, 2012
    -       -       -       -       (634,178 )     (634,178 )
 
Balance, June 30, 2012
    23,767,535     $ 237,676     $ 6,305,876     $ 32,543     $ (9,453,727 )   $ (2,877,632 )
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
3

 
 
Consolidated Interim Statement of Operations
(Expressed in U.S. $)
(Unaudited)
 
   
Three Month Period Ended
June 30,
   
Six Month Period Ended
June 30,
 
   
2012
   
2011
   
2012
   
2011
 
Revenues (note 6)
  $ 1,348,582     $ 286,925     $ 2,605,993     $ 510,713  
Cost of services provided
    245,750       165,246       496,928       295,187  
Gross margin
    1,102,832       121,679       2,109,065       215,526  
                                 
Operating expenses
                               
Continuing education
    5,511       5,592       19,538       5,592  
Depreciation
    55,900       24,593       106,078       47,959  
General and administrative
    173,066       103,524       307,906       131,846  
Management fees (note 10)
    49,577       355,888       79,544       355,888  
Meals and entertainment
    1,950       519       2,434       2,479  
Medical records
    35,012       27,178       63,236       41,225  
Professional fees
    37,702       29,761       57,313       131,577  
Rent (note 10)
    209,744       101,979       374,793       216,588  
Salaries and wages
    821,154       192,221       1,594,049       232,933  
Subcontract fees
    10,460       -       19,086       -  
Supplies
    49,962       -       93,334       -  
Travel
    17,130       805       25,932       1,055  
Total operating expenses
    1,467,168       842,060       2,743,243       1,167,142  
                                 
Net loss applicable to common shareholders
  $ (364,336 )   $ (720,381 )   $ (634,178 )   $ (951,616 )
                                 
Accumulated other comprehensive loss
                               
Foreign currency translation adjustment
    65,604       (3,322 )     10,825       (4,024 )
                                 
Total comprehensive loss
  $ (298,732 )   $ (723,703 )   $ (623,353 )   $ (955,640 )
                                 
Basic and diluted loss per common share
  $ (0.02 )   $ (0.14 )   $ (0.04 )   $ (0.19 )
                                 
Weighted average shares outstanding
    15,263,542       5,021,764       14,392,555       5,021,764  
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
4

 
 
Consolidated Interim Statement of Cash Flows
(Expressed in U.S. $)
(Unaudited)
 
   
Three Month Period Ended 
June 30,
   
Six Month Period Ended
June 30,
 
   
2012
   
2011
   
2012
   
2011
 
Operating activities
                       
Net loss
  $ (364,336 )   $ (720,381 )   $ (634,178 )   $ (951,616 )
Adjustment to reconcile net loss to net cash used in operating activities:
                               
Depreciation
    55,900       24,593       106,078       47,959  
Management fees
    49,577       93,313       79,544       93,313  
      (258,859 )     (602,475 )     (448,556 )     (810,344 )
                                 
Changes in operating assets and liabilities
                               
Accounts receivable
    5,372       (89,216 )     (122,756 )     (154,234 )
Harmonized sales tax
    79,035       -       159,495       -  
Prepaid expenses
    33,063       2,481       (11,895 )     597  
Inventory
    (4,825 )     (60 )     (5,056 )     (402 )
Accounts payable and accrued liabilities
    111,654       (155,078 )     3,321       (25,688 )
Withholding taxes payable
    158,030       17,892       352,516       -  
Deferred revenue
    71,584       -       119,560       -  
Net cash provided by (used in) operating activities
    195,054       (826,456 )     46,629       (990,071 )
Investing activities
                               
Purchase of fixed assets
    (41,821 )     (338,897 )     (113,726 )     (366,372 )
Net cash provided by investing activities
    (41,821 )     (338,897 )     (113,726 )     (366,372 )
                                 
Financing activities
                               
Repayment of bank indebtedness
    -       -       -       (15 )
Proceeds from convertible notes payable
    (656,241 )     1,161,619       (433,346 )     1,676,358  
Proceeds from issuance of common stock
    102,459       -       102,460       -  
Proceeds from additional paid-in capital
    589,210       -       589,210       -  
Repayment of related party notes
    (46,171 )     54,495       (61,223 )     (48,707 )
Net cash provided by (used in) financing activities
    (10,743 )     1,216,114       197,101       1,627,636  
Effect of exchange rate on cash
    65,604       (4,726 )     10,825       (29,003 )
                                 
Net change in cash
    208,094       46,035       140,829       242,190  
Beginning cash balance (deficiency)
    (95,546 )     244,531       (28,281 )     48,376  
Ending cash balance
  $ 112,548     $ 290,566     $ 112,548     $ 290,566  
                                 
Supplemental cash flow information
                               
Cash paid for interest
  $ 4,225     $ -     $ 25,872     $ -  
Cash paid for income taxes
  $ -     $ -     $ -     $ -  
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
5

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 1 - Nature of business
 
GreeneStone Healthcare Corporation (the “Company”) was incorporated under the laws of the state of Colorado, USA, on April 1, 1993. Effective May 2012, the Company changed the corporate name to GreeneStone Healthcare Corporation from Nova Natural Resources Corporation.  As at June 30, 2012, the Company owns 100% of the outstanding shares of each of 1816191 Ontario Limited and Greenestone Clinic Muskoka Inc., both of which were incorporated in 2010 under the laws of the Province of Ontario, Canada. 1816191 Ontario Limited and Greenestone Clinic Muskoka Inc. provide medical services to various patients in clinics located in two regions in Ontario, Canada; the city of Toronto and the regional municipality of Muskoka. The Company also has a 33.5% interest in Waterstone Clinic Holdings Inc. (“Waterstone”), a joint venture that primarily operates as an eating disorder facility in the city of Toronto, Ontario.  These consolidated interim financial statements have been prepared in accordance with United States generally accepted accounting principles ("US GAAP").

Note 2 – Going concern
 
The Company’s financial statements have been prepared in accordance with US GAAP applicable to a going concern, which assumes that the Company will be able to meet its obligations and continue its operations in the normal course of business.  As at June 30, 2012, the Company has a working capital deficiency of $3,526,333 and accumulated deficit of $9,453,727.  Accordingly, the Company will be dependent upon the raising of additional capital through placement of common stock, and, or debt financing in order to implement its business plan.  There is no assurance that the Company will be successful with future financing ventures, and the inability to secure such financing may have a material adverse effect on the Company’s financial condition.  These consolidated interim financial statements do not include any adjustments to the amounts and classifications of assets and liabilities that might be necessary should the Company be unable to continue operations.

Note 3 - Significant accounting policies

The accounting policies of the Company are in accordance with US GAAP applied on a basis consistent with that of the preceding year.  Outlined below are those policies considered particularly significant.

Changes in accounting policies

Effective April 1, 2012, the Company changed its accounting policy for the presentation of the statement of operations by reclassifying the provision for bad debts associated with patient service revenue from an operating expense to a deduction from patient service revenue.  Additionally, the Company has enhanced its disclosures surrounding its policies for recognizing revenue and assessing bad debts.  This accounting policy change is in accordance with update No. 2011-07 - Health Care Entities (Topic 954): Presentation and Disclosure of Patient Service Revenue, Provision for Bad Debts, and the Allowance for Doubtful Accounts for Certain Health Care Entities issued by the Financial Accounting Standards Board (FASB).  The changes in accounting policies do not affect net income for the comparative figures.

Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
6

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 3 - Significant accounting policies (cont’d)

Principals of consolidation

The accompanying consolidated interim financial statements include the accounts of the Company, its two subsidiaries and joint venture, as noted in note 1. All inter-company transactions and balances have been eliminated on consolidation.

The Company’s subsidiaries functional currency is the Canadian dollar (CAD), while the Company’s reporting currency is the US dollar (USD).  All transactions initiated in Canadian dollars are translated into US dollars in accordance with ASC 830, "Foreign Currency Translation" as follows:

i)    Monetary assets and liabilities at the rate of exchange in effect at the balance sheet date.
ii)   Equity at historical rates.
iii)  Revenue and expense items at the average rate of exchange prevailing during the period.

Adjustments arising from such translations are deferred until realization and are included as a separate component of stockholders’ deficit as a component of accumulated other comprehensive income or loss.  Therefore, translation adjustments are not included in determining net income (loss) but reported as other comprehensive income (loss).

For foreign currency transactions, the Company translates these amounts to the Company’s functional currency at the exchange rate effective on the invoice date.  If the exchange rate changes between the time of purchase and the time actual payment is made, a foreign exchange transaction gain or loss results which is included in determining net income for the period.

Revenue recognition

There are several main streams of revenue for the Company.

Revenue recognized in 1816191 Ontario Limited occurs when the service is provided to the patient, at which time title to the service, significant risks of ownership have passed and ultimate collection is reasonably assured.

Revenue recognized in Greenestone Clinic Muskoka Inc. occurs proportionately over the term of the patients’ treatment, at which time title to the service, significant risks of ownership and ultimate collection is reasonably assured.  Customer deposits represents monies held by the Company from when the patients become admitted to treatment and are fully refunded, less any patients personal withdrawals during the time of treatment, at the time of discharge.  Deferred revenue represents monies deposited by the patients for future services to be provided by the Company.  Such monies will be recognized into revenue as the patient progresses through their treatment term.

Rental income is recognized on a straight-line basis over the term of the rental period, at which time title to the service, significant risks of ownership and ultimate collection is reasonably assured.

The consolidated accounts receivable balance is measured net of a reserve for doubtful accounts.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
7

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012

Note 3 - Significant accounting policies (cont’d)

Use of estimates
 
The preparation of consolidated interim financial statements in accordance with US GAAP requires management to make estimates and assumptions that affect the recognition, measurement and disclosure of amounts reported in the financial statements and accompanying notes. The reported amounts, including revenue recognized in Greenestone Clinic Muskoka Inc., depreciation, allowance for doubtful accounts, inventory, furniture and equipment additions, deferred revenue and note disclosures are determined using management's best estimates based on assumptions that reflect the most probable set of economic conditions and planned courses of action. Actual results will differ from such estimates.

Non-monetary transactions

The Company’s policy is to measure an asset exchanged or transferred in a non-monetary transaction at the more reliably measurable of the fair value of the asset given up and the fair value of the asset received, unless:

i)   
The transaction lacks commercial substance;
ii)  
The transaction is an exchange of a product or property held for sale in the ordinary course of business for a product or property to be sold in the same line of business to facilitate sales to customers other than the parties to the exchange;
iii)  
Neither the fair value of the asset received nor the fair value of the asset given up is reliably measurable; or
iv)  
The transaction is a non-monetary non-reciprocal transfer to owners that represents a spin-off or other form of restructuring or liquidation.

Interest in joint venture

The Company has a 33.5% interest in a joint venture agreement for the operation of an eating disorder clinic.  The Company is accounting for this investment using the equity method of accounting.

Cash
 
The Company's policy is to disclose bank balances under cash, including bank overdrafts with balances that fluctuate frequently from being positive to overdrawn and term deposits with a maturity period of three months or less from the date of acquisition.

Financial instruments

The Company initially measures its financial assets and liabilities at fair value, except for certain non-arm's length transactions.  The Company subsequently measures all its financial assets and financial liabilities at amortized cost.

Financial assets measured at amortized cost include cash and accounts receivable. Financial liabilities measured at amortized cost include bank indebtedness, accounts payable and accrued liabilities, harmonized sales tax payable, withholding taxes payable, convertible notes payable and related party notes.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
8

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012

Note 3 - Significant accounting policies (cont’d)

Financial instruments (cont’d)
 
Financial assets measured at cost are tested for impairment when there are indicators of impairment.  The amount of the write-down is recognized in net income.  The previously recognized impairment loss may be reversed to the extent of the improvement, directly or by adjusting the allowance account, provided it is no greater than the amount that would have been reported at the date of the reversal had the impairment not been recognized previously.  The amount of the reversal is recognized in net income.  The Company recognizes its transaction costs in net income in the period incurred.  However, financial instruments that will not be subsequently measured at fair value are adjusted by the transaction costs that are directly attributable to their origination, issuance or assumption.

FASB ASC 820 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. ASC 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
 
  Level 1. Observable inputs such as quoted prices in active markets;
  Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
  Level 3. Unobservable inputs in which there is little or no market data, which requires the reporting entity to develop its own assumptions.
 
The Company does not have assets or liabilities measured at fair value on a recurring basis at June 30, 2012. The Company did not have any fair value adjustments for assets and liabilities measured at fair value on a non-recurring basis during the six month period ended June 30, 2012.

Fixed assets
 
Fixed assets are recorded at cost.  Depreciation is calculated on the declining balance method at the following annual rates:
 
 
Computer equipment
30%
Computer software
100%
Furniture and equipment 30%
Medical equipment 25%
 
Leasehold improvements are depreciated using the straight-line method over the term of the lease.  Half rates are used for all fixed assets in the year of acquisition.

Leases
 
Leases are classified as either capital or operating leases.  Leases that transfer substantially all of the benefits and inherent risks of ownership of property to the Company are accounted for as capital leases.  At the time a capital lease is entered into, an asset is recorded together with its related long-term obligation to reflect the acquisition and financing.  Equipment recorded under capital leases is amortized on the same basis as described above.  Payments under operating leases are expensed as incurred.

Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
9

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012

Note 3 - Significant accounting policies (cont’d)

Income taxes
 
The Company uses the asset and liability method to account for income taxes. Under this method, future income tax assets and liabilities are determined based on the difference between the carrying value and the tax basis of the assets and liabilities. Any change in the net amount of future income tax assets and liabilities is included in income. Future income tax assets and liabilities are determined based on enacted or substantively enacted tax rates and laws which are expected to apply to the Company's taxable income for the periods in which the assets and liabilities will be recovered. Future income tax assets are recognized when it is more likely than not that they will be realized.

Earnings per share information

FASB ASC 260, “Earnings Per Share” provides for calculation of "basic" and "diluted" earnings per share.  Basic earnings per share includes no dilution and is computed by dividing net income (loss) applicable to common shareholders by the weighted average common shares outstanding for the period.  Diluted earnings per share reflect the potential dilution of securities that could share in the earnings of an entity similar to fully diluted earnings per share.  Basic and diluted loss per share was the same, at the reporting dates, as there were no common stock equivalents outstanding.

Share based expenses

ASC 718 "Compensation - Stock Compensation" codified SFAS No. 123 prescribes accounting and reporting standards for all stock-based payments award to employees, including employee stock options, restricted stock, employee stock purchase plans and stock appreciation rights that may be classified as either equity or liabilities. The Company should determine if a present obligation to settle the share-based payment transaction in cash or other assets exists. A present obligation to settle in cash or other assets exists if: (a) the option to settle by issuing equity instruments lacks commercial substance or (b) the present obligation is implied because of an entity's past practices or stated policies. If a present obligation exists, the transaction should be recognized as a liability; otherwise, the transaction should be recognized as equity.

The Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50 "Equity - Based Payments to Non-Employees" which codified SFAS 123 and the Emerging Issues Task Force consensus in Issue No. 96-18 ("EITF 96-18"), "Accounting for Equity Instruments that are Issued to Other Than Employees for Acquiring or in Conjunction with Selling, Goods or Services". Measurement of share-based payment transactions with non-employees shall be based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued. The fair value of the share-based payment transaction should be determined at the earlier of performance commitment date or performance completion date.

Note 4 – Recently issued accounting pronouncements

In December 2011 the FASB issued new guidance on the disclosures about offsetting assets and liabilities.  The new guidance enhances disclosures required by US GAAP by requiring improved information about financial instruments and derivative instruments.  The new guidance is to be adopted for annual reporting periods beginning on or after   January 1, 2013 and interim periods within those annual periods. The new guidance is to be retrospectively applied for all comparative periods presented. The Company does not expect adoption of the new guidance to have a material impact on the consolidated interim financial statements.
  
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
10

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 5 – Financial instruments

The Company is exposed to various risks through its financial instruments.  The following analysis provides a measure of the Company's risk exposure and concentrations at the balance sheet date, June 30, 2012:

(a)  
Credit risk

Credit risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation.  Financial instruments that subject the Company to credit risk consist primarily of cash and accounts receivable.

Credit risk associated with cash is assessed as low and is unchanged from prior quarter.  The Company ensures that financial assets and liabilities are placed with financial institutions with high credit ratings in order to mitigate the risk.

With respect to accounts receivable, the Company receives most of its revenues in 1816191 Ontario Inc. from the Ontario Ministry of Health and Long-Term Care, a provincially regulated program.  Allowances are provided for potential losses that have been incurred at the balance sheet date.  Concentration of credit risk has not changed from the prior reporting period, March 31, 2012.  Credit risk is assessed as low as at June 30, 2012 and remains unchanged from the prior reporting period, March 31, 2012.

Credit risk associated with accounts receivable of 1816191 Ontario Inc. is mitigated by frequent reviews of billing reports submitted to the Ontario Ministry of Health and Long-Term Care, to ensure accuracy and filing on a timely basis.

Credit risk associated with accounts receivable of Greenestone Clinic Muskoka Inc. is mitigated due to balances from several customers, as well as through credit checks and frequent reviews of receivables to ensure timely collection.

(b)  
Liquidity risk

Liquidity risk is the risk the Company will not be able to meet its financial obligations as they fall due.  The Company is exposed to liquidity risk through its working capital deficiency of $3,526,333 and accumulated deficit of $9,453,727.  As disclosed in note 2, the Company will be dependent upon the raising of additional capital in order to implement its business plan.  There is no assurance that the Company will be successful with future financing ventures, and the inability to secure such financing may have a material adverse effect on the Company’s financial condition.  Liquidity risk is assessed as high as at June 30, 2012 and remains unchanged from the prior reporting period, March 31, 2012.

Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
11

 

GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 5 – Financial instruments (cont’d)

(c)  
Market risk

Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices.  Market risk comprises of three types of risk: interest rate risk, currency risk, and other price risk.  The Company is exposed to interest rate risk and currency risk.

i.  
Interest rate risk

Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates.  Interest rate risk is assessed as low as at June 30, 2012 and remains unchanged from the prior reporting period, March 31, 2012.  Consistent with the prior reporting period, March 31, 2012, the Company is exposed to interest rate risk on its bank indebtedness as this liability is based on floating rates of interest, which have been stable during the current reporting period.

ii.  
Currency risk

Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates.  Currency risk is assessed as low as at June 30, 2012 and remains unchanged from the prior reporting period, March 31, 2012.  The Company is subject to currency risk as its subsidiaries operate in Canada and are subject to fluctuations in the Canadian dollar. The Company is exposed to currency risk through cash, accounts receivable, harmonized sales taxes receivable, bank indebtedness, accounts payable and accrued liabilities, withholding taxes payable, convertible notes payable and related party notes denominated in Canadian dollars. During the six month period ended June 30, 2012, the Company recognized a gain of $10,825 on foreign exchange. Based on the net exposures at June 30, 2012, a 10% depreciation or appreciation of the Canadian dollar against the U.S. dollar would result in an approximate $10,000 increase or decrease in the Company’s after-tax net earnings, respectively.  The Company has not entered into any hedging agreements to mediate this risk.  There has been no change to the Company’s susceptibility to currency risk since the last reporting period, March 31, 2012.

iii.  
Other price risk

Other price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices (other than those arising from interest rate risk or currency risk), whether those changes are caused by factors specific to the individual financial instrument or its issuer, or factors affecting all similar financial instruments traded in the market. As consistent with the prior reporting period, March 31, 2012, the Company is not exposed to this risk.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
12

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012

Note 6 –Accounts receivable

The consolidated accounts receivable balance consists primarily of amounts due from the following parties.

   
June 30,
2012
   
June 30,
2011
   
December 31,
2011
 
The Ontario Ministry of Health and Long-Term Care
  $ 168,363     $ 133,821     $ 173,243  
Greenestone Clinic Muskoka Inc. clinic patients
    99,963       -       13,167  
Other accounts receivable
    42,853       61,320       2,013  
    $ 311,179     $ 195,141     $ 188,423  

The Company is economically dependent on, and earns a significant portion of, revenues from the Ontario Ministry of Health and Long-Term Care for its ability to carry out its normal activities. These revenues account for 32% of the Company’s consolidated sales in the three month period ending June 30, 2012 (Three month period ending March 31, 2012: 35%).

Note 7 –Fixed assets
 
               
Net Book Value
 
   
Cost
   
Accumulated
 Amortization
   
June 30,
2012
   
June 30,
2011
   
December 31,
2011
 
Computer equipment
  $ 22,151     $ 3,447     $ 18,704     $ 5,474     $ 11,910  
Computer software
    27,069       13,917       13,153       20,124       14,315  
Furniture and equipment
    396,221       96,460       299,761       352,945       322,282  
Leasehold improvements
    128,350       43,051       85,299       58,735       61,353  
Medical equipment
    360,400       128,616       231,784       223,828       231,192  
    $ 934,192     $ 285,481     $ 648,701     $ 661,106     $ 641,052  

Note 8 – Comparative figures

Certain comparative figures have been reclassified to conform to the current period's financial presentation.  The net losses for the previous periods are not affected by this reclassification.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
13

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 9 – Convertible notes payable

The notes are convertible at the option of the holder up to the maturity date; any convertible debentures still outstanding as at their maturity date will automatically convert into common stock of the Company.  Accordingly, these convertible notes payable are considered current liabilities by nature. The Company has adequate common shares in its treasury to cover the conversions if all notes are exercised.

The Company has the following convertible notes outstanding.
 
Note
   
Amount
 
Issuance Date
 
Conversion
Price in USD
 
Number of
Shares
   
Effect on
Dilution
 Maturity Date
                               
  1     $ 25,000  
December 1, 2010
  $ 0.10       250,000     1.04 %
December 1, 2012
  2       9,822  
December 1, 2010
  $ 0.10       98,220     0.41 %
December 1, 2012
  3       24,555  
December 1, 2010
  $ 0.10       245,550     1.02 %
December 1, 2012
  4       24,555  
December 1, 2010
  $ 0.10       245,550     1.02 %
December 1, 2012
  5       49,110  
December 1, 2010
  $ 0.10       491,100     2.02 %
December 1, 2012
  6       9,822  
December 1, 2010
  $ 0.10       98,220     0.41 %
December 1, 2012
  7       10,371  
December 1, 2010
  $ 0.10       103,710     0.43 %
December 1, 2012
  8       14,733  
December 1, 2010
  $ 0.10       147,330     0.62 %
December 1, 2012
  9       24,555  
December 1, 2010
  $ 0.10       245,550     1.02 %
December 1, 2012
  10       24,555  
December 1, 2010
  $ 0.10       245,550     1.02 %
December 1, 2012
  11       49,110  
December 1, 2010
  $ 0.10       491,100     2.02 %
December 1, 2012
  12       47,146  
January 31, 2011
  $ 0.10       471,456     1.95 %
January 31, 2013
  13       23,382  
March 30, 2011
  $ 0.15       163,700     0.68 %
March 30, 2013
  14       50,000  
March 30, 2011
  $ 0.15       333,333     1.38 %
March 30, 2013
  15       15,000  
March 30, 2011
  $ 0.15       100,000     0.42 %
March 30, 2013
  16       29,466  
March 30, 2011
  $ 0.15       196,440     0.82 %
March 30, 2013
  17       9,822  
March 31, 2011
  $ 0.15       65,480     0.27 %
March 31, 2013
  18       9,822  
March 31, 2011
  $ 0.15       65,480     0.27 %
March 31, 2013
  19       9,822  
March 31, 2011
  $ 0.15       65,480     0.27 %
March 31, 2013
  20       98,220  
March 31, 2011
  $ 0.15       654,800     2.68 %
March 31, 2013
  21       49,110  
March 31, 2011
  $ 0.15       327,400     1.36 %
March 31, 2013
  22       29,466  
March 31, 2011
  $ 0.15       196,440     0.82 %
March 31, 2013
  23       19,644  
March 31, 2011
  $ 0.15       130,960     0.55 %
March 31, 2013
  24       4,911  
March 31, 2011
  $ 0.15       32,740     0.14 %
March 31, 2013
  25       24,555  
April 15, 2011
  $ 0.10       245,550     1.02 %
April 15, 2013
  26       5,893  
June 15, 2011
  $ 0.10       58,932     0.25 %
June 15, 2013
  27       7,858  
June 15, 2011
  $ 0.10       78,576     0.33 %
June 15, 2013
  28       3,929  
June 15, 2011
  $ 0.10       39,288     0.17 %
June 15, 2013
  29       196,440  
June 24, 2011
  $ 0.15       1,309,600     5.22 %
June 24, 2013
  30       29,466  
June 30, 2011
  $ 0.15       196,440     0.82 %
June 30, 2013
 
*The actual number of shares issued if converted will vary depending on the exchange rate at time of conversion.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
14

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 9 – Convertible notes payable (cont’d)
 
 
Note
   
Amount
 
Issuance Date
 
Conversion
Price in USD
 
Number of
Shares
   
Effect on Dilution
 Maturity Date
                               
  31     $ 15,715  
June 30, 2011
  $ 0.15       104,768     0.44 %
June 30, 2013
  32       68,754  
June 30, 2011
  $ 0.15       458,360     1.89 %
June 30, 2013
  33       14,242  
June 30, 2011
  $ 0.15       94,946     0.40 %
June 30, 2013
  34       49,110  
June 30, 2011
  $ 0.15       327,400     1.36 %
June 30, 2013
  35       142,419  
June 30, 2011
  $ 0.15       949,460     3.84 %
June 30, 2013
  36       4,911  
July 30, 2011
  $ 0.15       32,740     0.14 %
July 30, 2013
  37       4,911  
July 30, 2011
  $ 0.15       32,740     0.14 %
July 30, 2013
  38       4,911  
July 30, 2011
  $ 0.15       32,740     0.14 %
July 30, 2013
  39       10,000  
July 30, 2011
  $ 0.15       66,667     0.28 %
July 30, 2013
  40       9,822  
July 30, 2011
  $ 0.15       65,480     0.27 %
July 30, 2013
  41       8,840  
July 30, 2011
  $ 0.15       58,932     0.25 %
July 30, 2013
  42       2,210  
July 30, 2011
  $ 0.15       14,733     0.06 %
July 30, 2013
  43       4,911  
August 26, 2011
  $ 0.15       32,740     0.14 %
August 26, 2013
  44       49,110  
August 26, 2011
  $ 0.15       327,400     1.36 %
August 26, 2013
  45       49,110  
October 26, 2011
  $ 0.10       491,100     2.02 %
October 26, 2013
  46       98,220  
October 31, 2011
  $ 0.15       654,800     2.68 %
October 31, 2013
  47       68,754  
November 24, 2011
  $ 0.15       458,360     1.89 %
November 24, 2013
  48       14,733  
November 30, 2011
  $ 0.15       98,220     0.41 %
November 30, 2013
  49       14,733  
November 30, 2011
  $ 0.15       98,220     0.41 %
November 30, 2013
  50       23,180  
November 30, 2011
  $ 0.15       154,533     0.65 %
November 30, 2013
  51       25,160  
December 31, 2011
  $ 0.15       167,733     0.70 %
December 31, 2013
  52       19,644  
December 31, 2011
  $ 0.15       130,960     0.55 %
December 31, 2013
  53       9,822  
December 31, 2011
  $ 0.15       65,480     0.27 %
December 31, 2013
  54       22,100  
December 31, 2011
  $ 0.15       147,330     0.62 %
December 31, 2013
  55       44,199  
December 31, 2011
  $ 0.15       294,660     1.22 %
December 31, 2013
  56       49,110  
December 31, 2011
  $ 0.15       327,400     1.36 %
December 31, 2013
  57       19,644  
December 31, 2011
  $ 0.15       130,960     0.55 %
December 31, 2013
  58       14,733  
December 31, 2011
  $ 0.15       98,220     0.41 %
December 31, 2013
  59       50,000  
January 15, 2012
  $ 0.20       250,000     1.04 %
January 15, 2014
  60       9,822  
January 24, 2012
  $ 0.20       49,110     0.21 %
January 24, 2014
  61       7,367  
January 26, 2012
  $ 0.20       36,833     0.15 %
January 26, 2014
  62       29,466  
January 31, 2012
  $ 0.20       147,330     0.62 %
January 31, 2014
  63       9,822  
February 10, 2012
  $ 0.20       49,110     0.21 %
February 10, 2014
  64       98,220  
March 4, 2012
  $ 0.20       491,100     2.02 %
March 4, 2014
  65       98,220  
April 18, 2012
  $ 0.45       218,267     0.91 %
April 18, 2014
  66       49,110  
May 31, 2012
  $ 1.00       49,110     0.21 %
May 31, 2014
        $ 2,145,173                 14,601,917          

*The actual number of shares issued if converted will vary depending on the exchange rate at time of conversion.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
15

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012

Note 9 – Convertible notes payable (cont’d)

During the three month period ended June 30, 2012, the Company issued 10,245,967 common shares from convertible notes payable at the following conversion rates:

Amount
   
Conversion
Price
   
Number of
Shares
 
$ 50,500     $ 0.01       5,050,000  
  276,450     $ 0.10       2,764,500  
  364,720     $ 0.15       2,431,467  
$ 691,670               10,245,967  

During the three month period ended June 30, 2012, the Company issued a $98,220 of Series I convertible debenture for cash consideration.  This debenture bears no interest and is convertible into common shares of the Company at the rate of $0.45 per share between six months after their date of issuance and their maturity date of two years from their date of issuance.  If the convertible debenture is still outstanding at the date of its maturity, it will automatically convert into common stock at the rate of $0.45 per share.

During the three month period ended June 30, 2012, the Company issued a $49,110 Series K convertible debenture in satisfaction of liabilities related to services provided to the Company.  This debenture bears no interest and is convertible into common shares of the Company at $1.00 per share on the convertible debenture between six months after the date of issuance and the maturity date of two years from the date of issuance.  If the convertible debenture is still outstanding at the date of its maturity, it will automatically convert into common stock at the rate of $1.00 per share.

Note 10 –Related party transactions

The balance owing to related party notes as at June 30, 2012 is to Greenestone Clinic Inc.  The Company is related to Greenestone Clinic Inc. as it is controlled by one of the Company’s directors.  The balance owing is non-interest bearing, not secured and has no specified terms of repayment.

The Company had management fees totaling $49,577 during the three month period ended June 30, 2012 to the director for services which are included in management fees.

The Company entered into an agreement to lease premises from Cranberry Cove Holdings Ltd. at market terms.  Cranberry Cove Holdings Ltd. is related to the Company by virtue of its shareholder being a director of the Company.

The Company entered into a consulting agreement with Waterstone.  Waterstone is related to the Company by virtue of its president being a director and president of the Company.  Consultant fees are measured at the exchange amount, being the fair market value to provide related consulting fees.  During the three month period ended June 30, 2012, the Company had consulting income from Waterstone of $0.

All related party transactions occur in the normal course of operations and are measured at the exchange amount, as agreed upon by the related parties.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
16

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 11 -Stockholders’ deficit
 
Authorized common stock

During the three month period ended June 30, 2012, the Company filed a Certificate of Amendment with the Colorado Secretary of State to increase the aggregate number of shares which the Company has authority to issue to one hundred million (100,000,000) common shares, issued at $0.01 par value per share from 50,000,000 common stock with par value at $0.01.  The amendment was approved by the Colorado Secretary of State in May 2012.

Issued common stock

The Company has a total of 23,767,535 issued and outstanding common shares as at June 30, 2012. During the three month period ended June 30, 2012, the Company issued 10,245,967 of common stock at $0.01 per share.  Of the issued common stock, $691,670 notes were converted into 5,195,967 restricted common stock and 4,550,000 unrestricted common stock.

Net loss per common share

Net loss per share is computed using the basic and diluted weighted average number of common shares outstanding during the period.  The weighted-average number of common shares outstanding during each period is used to compute basic loss per share.  Diluted loss per share is computed using the weighted average number of shares and dilutive potential common shares outstanding unless common stock equivalent shares are anti-dilutive.  Dilutive potential common shares are additional common shares that will be exercised.  Basic net loss per common share is based on the weighted average number of shares of common stock outstanding during the three month period ended June 30, 2012.  

Note 12 – Commitments

The Company is committed under three non-cancellable operating lease agreements for rental of premises.  The rental of premise agreement for the subsidiary, 1816191 Ontario Inc. expires July 31, 2013 and the premise agreements for the subsidiary, Greenestone Clinic Muskoka Inc. expire May 31, 2013, July 31, 2013 and March 31, 2016 (note 10).

The joint venture is committed under a consulting agreement for consulting services from the Company (note 10).  The agreement expires June 2017.

Future minimum annual payment requirements are as follows:
 
2012
  $ 449,946  
2013
    861,586  
2014
    687,736  
2015
    687,736  
2016
    201,547  
Thereafter
    19,742  
         
    $ 2,908,293  
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
17

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012
 
Note 13 – Interest in joint venture

The Company owns 33.5% interest in Waterstone, a joint venture operating as an eating disorder clinic.  The facility intends to begin operations in the fall of 2012.  There has been no activity in the joint venture as at June 30, 2012 that would impact the Company’s interim consolidated financial statements.

The joint venture has consented to convert on a one for one basis with the Company up to 5,950,000 common shares of Waterstone.  The shares are non-retractable and allowable until June 30, 2015.  Both the Company and Waterstone have adequate common shares in its treasury to cover the conversions if all notes are exercised.
 
Note 14 -Income taxes
 
Current or future U.S. federal income tax provision or benefits have not been provided for any of the periods presented because the Company has experienced operating losses since inception. Under ACS 740 “Income Taxes,” when it is more likely than not that a tax asset cannot be realized through future income the Company must allow for this future tax benefit.  The Company has provided a full valuation allowance on the net future tax asset, consisting of net operating loss carry forwards, because management has determined that it is more likely than not that they will not earn income sufficient to realize the future tax assets during the carry forward period.

The Company has not taken a tax position that, if challenged, would have a material effect on the financial statements for the three month period ended June 30, 2012, applicable under ACS 740.  As a result of the adoption of ACS 740, the Company did not recognize any adjustment to the liability for uncertain tax position and therefore did not record any adjustment to the beginning balance of accumulated deficit on the balance sheet.

The components of the Company’s future tax asset as of June 30, 2012, June 30, 2011 and December 31, 2011 are as follows:

   
June 30,
2012
   
June 30,
2011
   
December 31,
2011
 
Net operating loss carry forward
  $ 9,453,727     $ 7,274,304     $ 8,819,549  
Valuation allowance
    (9,453,727 )     (7,274,304 )     (8,819,549 )
Net future tax asset
  $ -     $ -     $ -  

A reconciliation of income taxes computed at the 35% statutory rate to the income tax recorded is as follows:

   
June 30,
2012
   
June 30,
2011
   
December 31,
2011
 
Tax at statutory rate
  $ 221,962     $ 333,066     $ 873,901  
Valuation allowance
    (221,962 )     (333,066 )     (873,901 )
Net future tax asset
  $ -     $ -     $ -  

The Company did not pay any income taxes during the three month periods ended June 30, 2012, June 30, 2011 and the year ended December 31, 2011.

The net federal operating loss carry forwards will expire in 2030 through 2032.  This carry forward may be limited upon the consummation of a business combination under IRC Section 381.
 
Note 15 – Management of capital

The Company’s objectives of capital management are to safeguard its ability to support the Company’s normal operating requirements on an ongoing basis.  The Company defines capital as the total of its total assets less total liabilities.
 
The Company manages its capital structure and makes adjustments in light of changes in its economic environment and the risk characteristics of the Company’s assets.  To effectively manage the Company’s capital requirements, the Company has in place a planning, budgeting and forecasting process to help determine the funds required to ensure the Company has the appropriate liquidity to meet its operating and growth objectives.  The Company is dependent upon the raising of additional capital through placement of common stock, and, or debt financing to support its normal operating requirements. There is no assurance that the Company will be successful with future financing ventures, and the inability to secure such financing may have a material adverse effect on the Company’s financial condition. As at June 30, 2012, there was no externally imposed capital requirement to which the Company is subject and with which the Company has not complied.
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
18

 
 
GREENESTONE HEALTHCARE CORPORATION
Notes to the Consolidated Interim Financial Statements
(Expressed in U.S. $)
June 30, 2012

Note 16 – Asset retirement obligations

As at June 30, 2012, the Company has no legal obligations associated with the retirement of its tangible long-lived assets that it is required to settle.

Note 17 – Segmented information

The Company has two reportable segments: gastrointestinal clinical services and in-patient addiction treatments. The accounting policies of the segments are the same as those described in the summary of significant accounting policies.  The Company evaluates performance based on profit or loss from operations before income taxes not including nonrecurring gains and losses and foreign exchange gains and losses.  The Company’s reportable segments are strategic business units that offer different services.  They are managed separately because each business requires different technology, specialists and marketing strategies.
 
   
1816191 Ontario
 Limited
   
Greenestone Clinic
 Muskoka Inc.
   
June 30, 2012
Total
 
Revenues from external customers
  $ 880,948     $ 1,725,045     $ 2,605,993  
Interest expense
    8,350       17,522       25,872  
Depreciation of fixed assets
    42,785       63,293       106,078  
Segment loss
    (83,290 )     (550,888 )     (634,178 )
Segment assets
    584,884       600,003       1,184,887  
 
Subject to Report of Independent Registered Public Accounting Firm dated July 31, 2012
 
 
19

 
 
 
The following Management's Discussion and Analysis ("MD&A) for the three month period ended June 30, 2012 compared with the three month period ended June 30, 2011,  provides readers with an overview of the operations of
Greenestone Healthcare Corporation ("Greenestone"). The MD&A provides information that the management of Greenestone believes is important to access and understand the results of operations and the financial condition of the Company.  Our objective is to present readers with a view of Greenestone through the eyes of management.
 
About Greenestone Healthcare Corporation (“Greenestone”)
 
Greenestone opened its first clinic for endoscopy procedures in the last days of the second quarter of 2010 in North York, Ontario.  All of the revenue for Greenestone was from medical procedures performed in its first clinic until the third quarter of 2011. During the third quarter of 2011, Greenestone opened its addiction treatment center in Muskoka, Ontario. In the first quarter of 2012 Greenestone added a second clinic performing endoscopy procedures in downtown Toronto, and in the second quarter of 2012 Greenestone opened another addiction treatment aftercare facility in downtown Toronto. Greenestone also became a partner in a new entity that will be opening an eating disorder clinic in Mid-Town Toronto.  This venture will be approximately 33% owned by Greenestone but by virtue of its arrangement with the other shareholders of the new venture it could be a 100% owner within three years if other shareholders exercise an option to exchange their shares for shares for Greenestone.  This entity will begin operation in the fall of 2012, but due to the percentage ownership in this venture the results of this operation will not be reported with the results of Greenestone’s other operations.
 
During the second quarter of 2012, the endoscopy procedures performed, gave rise to gross revenue of $446,339 compared to gross revenue of $286,295 for the second quarter of 2011.   Substantially all of this revenue was earned from the Ontario Health Insurance Plan (“OHIP”). As amounts owing from OHIP are backed by the government of Ontario, we see very little credit risk attributable to revenues billed to or owing from OHIP from time to time.  The amount for the second quarter of 2012 increased by 36% over the second quarter of 2011.  This increase was due mainly to internal  growth and development including the performance of endoscopy procedures in the new facilities leased from the Albany Clinic.  The total volume of procedures is still well under the overall capacity of the current facilities and equipment.  Procedures at the new Albany Clinic were increased to two days per week starting in the second quarter of 2012.
 
Greenestone opened its addiction treatment center in the third quarter of 2011.  The treatment center opened cautiously and took its first patients in July and August, most of which were done at  nominal fee or no fee.  Clients began to increase in September at a steady pace and the company generated $213,035 in revenue from the treatment center during the third quarter.  The final quarter of 2011 continued to grow and revenue from treatments in the final quarter grew to $305,485 in the fourth quarter.  Revenue in the first quarter of 2012 grew to $824,157.  Revenue in the first quarter was impacted by the sudden and unexpected departure of key staff members at the end of February 2012.  These departures were unexplained and management believes that it had sufficient contingency strategies in place to replace these key personnel less than 24 hours after they became aware of these departures.  There were no loss of residents in the transition, however significant resources were deployed to meet this challenge including the unpaid extension of treatment for all of those affected by the change in staff.  The staff  members in question were all on temporary subcontract and management has replaced them all with permanent employees.  Management believes that it has significant resources available to manage a growing number of residents in treatment.  The new staff that have joined the company in March and April of 2012 are some of the most well regarded treatment professionals in Canada.  Revenue in the most recent quarter was $902,243.   Revenue continued to be affected by the change in senior staff.  The new staff were all fully in place by the end of the second quarter and revenues began to rise towards the end of the quarter. There were no revenues for this line of business in the same quarter the year previous.
 
Key components of operating expenses during the second quarter ended  June 30, 2012 were as follows:
 
-payments to doctors performing services: in general, the doctor performing the actual medical procedure will receive approximately 58% of the amounts we receive from OHIP as payment for the procedure performed; the cost of services provided Doctors fees of $245,750
 
 
20

 
 
-salaries and wages for the 3 month period ending June 30, 2012 were $821,154 which are broken down to be $77,131 for the Toronto Clinic staff and $744,023 for the Muskoka Clinic staff
-premises rent for the 3 month period ending June 30, 2012 of $209,744 which consists of $40,995 for the Toronto Clinic and $168,789 for the Muskoka Clinic and the Toronto aftercare clinic
-management fees of  $49,577 were incurred in the second quarter of 2012, as compared to $355,888 for the second quarter, 2011.
 
The company raised an additional  CDN$100,000  through the issue of convertible notes during the first  quarter which are convertible at a price of $0.45 per share.  Management also took management fees CDN$50,000 by way of a convertible note in the second quarter which notes are convertible at a price of $1.00 per share.
 
Management's discussion of anticipated future operations contains predictions and projections which may constitute forward looking statements. The Private Securities Litigation Reform Act of 1995, including provisions contained in Section 21E of the Securities Exchange Act of 1934, provides a safe harbor for forward-looking statements. In order to comply with the terms of the safe harbor, the Company notes that a variety of factors could cause the Company's actual results and experience to differ materially from the anticipated results or other expectations expressed in the Company's forward-looking statements.
 
Forward-looking Information
 
This Form 10-Q contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. For this purpose any statements contained in this Form 10-K which is not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, words such as "may", "will", "expect", "believe", "anticipate", "estimate", or "continue" or comparable terminology are intended to identify forward-looking statements. These statements by their nature involve substantial risks and uncertainties and actual results may differ materially depending on a variety of factors, many of which are not within the Company's control.
 
 
Not applicable because we are a smaller reporting company.
 
 
Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Rule 13a-15(f). The Company's internal control over financial reporting is a process designed to provide reasonable assurance to our management and board of directors regarding the reliability of financial reporting and the preparation of the financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America
 
Our internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company's assets that could have a material effect on the financial statements. Because of its inherent limitations, internal controls over financial reporting may not prevent or detect misstatements. All internal control systems, no matter how well designed, have inherent limitations, including the possibility of human error and the circumvention of overriding controls. Accordingly, even effective internal control over financial reporting can provide only reasonable assurance with respect to financial statement preparation. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. Our management made an internal assessment of the effectiveness of our internal control over financial reporting as of  September 30, 2011. In making this assessment, it used the Company’s new auditor and management staff and the Company’s bank account management team.  Based on this evaluation, our management concluded that the internal control has become more effective since there has been a qualified internal accountant hired to prepare the Company’s financial statements in conjunction with the input of the President and CEO.  Restrictions on Bank accounts have tightened and more oversight is given to the day to day cash balances.  The Board of the Company has reviewed these statements and approved them .  The board is a small board and two of the three board members are considered to be independent.  There is no formal audit committee since the Board is small and the financial statements are reviewed by the whole board.
 
 
21

 
 
 
 
The subsidiary 1816191 Ontario Inc. received notice during the first quarter of 2011 that an individual that suffered a perforated colon during a colonoscopy procedure intended to litigate against the Company’s subsidiary 1816191 Ontario Inc. and the Doctor that performed the Procedure.  The insurer for the doctor and the company were notified and there been no claim filed during the second quarter  of 2012 or subsequent to the quarter end.
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
 
None
 
Item 3. Defaults upon Senior Securities
 
None
 
Item 4. Submission of Matters to a Vote of Securities Holders
 
Not applicable
 
Item 5. Other Matters
 
Not applicable
 
 
22

 
 
ITEM 6.  Exhibits
 
 
Exhibit No.
Description
     
     
 
Exhibit 31.1
Section 302 Certification of the Chief Executive Officer
     
 
Exhibit 32.1
Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2003
 
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
GREENESTONE HEALTHCARE CORPORATION
Registrant
 
 
DATE:
August 14, 2012
     
 
By:
/s/  Shawn Leon
   
   
 
Shawn Leon
   
   
 
President & CEO
 
23