HIAWATHA, KS, March 20, 2013 /CNW/ - (TSX: HEM)-- Hemisphere GPS today reported financial results for the fourth
quarter and year ended December 31, 2012. All currency amounts are
expressed in U.S. dollars.
Corporate Restructuring & Divestiture
On September 5, 2012, Hemisphere GPS announced a corporate
restructuring, appointing a new CEO with the objective to return
Hemisphere GPS to profitability by focusing on three key priorities:
(i) the core agricultural business, (ii) streamlining and simplifying
the business, and (iii) adopting market driven innovation.
In pursuit of these objectives, all manufacturing activities have been
outsourced and the Calgary office will be closed before the end of June
2013. Head office and key functions have been relocated to the
Company's Hiawatha, Kansas location which has a lower cost environment
and is centrally located in the U.S. corn-belt which represents the
Company's largest market.
The Company exited its non-agriculture-related business, announcing on
January 31, 2013 the sale of the business assets associated with its
non-agriculture business assets to the Canadian subsidiary of Beijing
UniStrong Science & Technology Co. Ltd. for cash of $14.96M million. As
part of the transaction, UniStrong and Hemisphere GPS have formed a
strategic alliance and a business relationship covering supply chain
management, customer support, non-competition, and perpetual technology
cross-licensing.
The Company plans to change its corporate name to "AgJunction Inc."
subject to shareholder approval at its 2012 annual shareholders
meeting, planned for May 15, 2013. Coinciding with the name change, the
Company plans to change its ticker symbol from "HEM" to "AJX" shortly
after the shareholders meeting, subject to shareholder approval of the
name change and TSX approval.
Total restructuring costs recorded in 2012 were $7.4 million, with $6.2
million reported as restructuring costs and $1.2 million included in
discontinued operations. The total cash cost of the restructuring
recorded in 2012 was $4.0 million (incurred and accrued) and non-cash
costs recorded were $3.4 million. All restructuring activities are
expected to be completed prior to the end of June 2013. The Company has
sufficient capital to complete the restructuring.
Subsequent to the end of 2012, in the first quarter of 2013, the Company
netted cash inflow of approximately $14.3 million from the divestiture
of the non-agriculture assets, net of transaction costs, and repaid its
outstanding loan to Export Development Canada for approximately $1.1
million. At March 18, 2013 the Company held cash of approximately
$13.4M.
"The restructuring is designed around the three principles previously
announced," stated Hemisphere GPS CEO, Rick Heiniger. "The changes are
expected to produce a profitable foundation on which to build growth.
The bulk of the restructuring costs were incurred in 2012 with the
balance being incurred through June 2013. It is our goal to complete
the restructuring as quickly as possible to minimize cost and related
distraction."
Fourth Quarter Financial Review
To increase clarity of results for continuing operations of the
agriculture business after divesting the non-agriculture business, and
in accordance with International Financial Reporting Standards, the
Company has reported the divested components of its business as
"discontinued operations" in a separate line item in both the current
and prior comparative periods.
For the three months ended December 31, 2012, the Company's agricultural
business reported revenues of $10.2 million, an increase of 12% from
$9.1 million in the fourth quarter of 2011. Fourth quarter gross margin
contribution was 40% or $4.0 million, a decrease compared to 48% and
$4.3 million for the fourth quarter of 2011. The lower gross margin
resulted primarily from select product price discounting initiated to
accelerate conversion of inventory to cash which became a priority to
support restructuring cash costs, and is not indicative of the typical
gross margin of its agriculture business. Operating expenses, prior to
restructuring costs, were $6.2 million compared to $5.9 million in the
fourth quarter of 2011. For the fourth quarter of 2012, the Company
reported restructuring costs of $5.7 million and an impairment in its
goodwill of $21 million, resulting in a net loss from continuing
operations of $29.2 million or ($0.45) per share (basic and diluted),
compared to a loss from continuing operations of $1.6 million or
$(0.03) per share in 2011.
After the loss from discontinued operations of $3.6 million in the
fourth quarter of 2012 versus $1.0 million in 2011, the Company
realized a net and comprehensive loss of $32.9 million or $(0.51) per
share (basic and diluted) in 2012 compared to a loss of $2.5 million or
$(0.04) per share (basic and diluted) in 2011.
2012 Year-End Financial Review
For the year ended December 31, 2012, revenues were $55.4 million
representing an increase of 5% from $52.8 million in 2011. Sales to
non-North American customers represented 29% of total revenues during
2012 (2011: 33%), while North American sales were 71% of total revenues
in 2012 (2011: 67%).
"Management acknowledges that given the strength of the marketplace, our
Agriculture business has underperformed for some time," said Mr.
Heiniger. "The new senior management is now in place and will be
making improvements through 2013 and beyond. Our business strategy is
being assessed and redirected as necessary to deliver shareholder value
which we believe is long overdue."
Gross margins were $24.5 million in the year, down by $0.9 million from
gross margins of $25.4 million in 2011. Gross margins, as a percentage
of revenue, were 44% in 2012 compared to 48% in 2011.
Operating expenses before acquisition and restructuring costs were $25.7
million in 2012, up by 14% or $3.2 million from $22.5 million in 2011,
reflecting the acquisition of AgJunction on January 31, 2012.
The Company's investment in research and development for 2012 was $9.7
million compared to $8.2 million in 2011 representing an increase of
$1.5 million or 18%. The increase was related to three major product
and service introductions during 2012 including the new OutbackMAX,
upgrades to eDriveX, and the launch of cloud services for agriculture -
including related R&D staffing, overhead and amortization arising from
the AgJunction acquisition.
Sales and marketing expenses were $10.5 million in 2012 versus $9.7
million in 2011, an 8% increase reflecting the AgJunction acquisition.
The Company reported restructuring costs of $6.2 million in the year,
comprised of severance costs, lease termination costs, advisory fees
and inventory write-downs. The Company recognized an impairment in its
goodwill of $21.0 million at December 31, 2012.
For 2012, the Company realized a loss from continuing operations of
$29.0 million or ($0.44) per share (basic and diluted), compared to net
income from continuing operations of $1.8 million or $0.03 per share
(basic and diluted) in 2011.
The Company recorded a loss from Discontinued Operations of $5.6 million
for the year ended December 31, 2012 and a loss of $3.3 million in the
2011 comparative period. These amounts represent the results of
operations of the non-agriculture business assets that were sold on
January 31, 2013, and the Calgary location.
Including the loss from Discontinued Operations, the Company realized a
net and comprehensive loss of $34.6 million or $(0.52) per share (basic
and diluted) in 2012 compared to a loss of $1.5 million or $(0.02) per
share (basic and diluted) in 2011.
At December 31, 2012, the Company held cash of $2.6 million compared to
$6.7 million on December 31, 2011. Working capital was approximately
$17.2 million, and the Company had 66,404,215 common shares
outstanding. In accordance with the terms of the January 2012
AgJunction purchase agreement, cash of $0.5 million and 2,723,705
common shares will be paid out during the 2013 with respect to the 2012
earn-out. The purchase agreement includes the potential for a similar
earn-out for 2013.
Restructuring and Business Strategy
The divestiture of the non-agriculture business was as part of the
Company's initiative to ensure profitable and sustainable growth. The
divestiture eliminates redundancies, reduces costs and achieves
operating efficiencies. The result is a streamlined business which can
more effectively capitalize on the expanding market opportunities in
agriculture.
The relocation of Company headquarters to Hiawatha, Kansas has placed
key functions in the heartland of the North American agricultural
industry. An abundant supply of agriculture trained and passionate
talent, along with the pro-business climate in the State of Kansas,
were two key factors for the site selection. On February 28, 2013, the
Company announced the composition of its new leadership team
centralized primarily in the Hiawatha office.
The Company is in the process of transitioning to market-responsive
product development to drive greater innovation in, and higher returns
from, the product development process.
Mr. Heiniger explained: "Our past investment in guidance and
auto-steering technologies will provide returns to the company for
years to come as they become ever more universal. AgJunction, post
restructuring, represents a pure investment in Precision Agriculture.
It's our plan to further innovate into the service backbone of the
industry. Timing is important - and we believe the time is now. With a
clean, strong balance sheet and new management physically positioned at
the heart of our Ag focused business, we couldn't be more excited about
the future."
Conference Call
A conference call and Web cast for shareholders, analysts and other
members of the investment community has been scheduled for today,
Wednesday March 20, 2013, at 11:00 a.m. Eastern Time to discuss the
financial results and provide an update on operations.
To participate in the conference call, please dial 1-647-427-7450 or
1-888-231-8191 approximately 10 minutes before the conference call and
provide passcode 19013016. The call will be webcasted live and then
archived on the Company's web site at:
http://www.corp.agjunction.com/InvestorCenter/ConferenceCallsOtherEvents.aspx
A recording of the call will be available through April 4. Please dial
1-416-849-0833 or 1-855-859-2056 and enter passcode 19013016 to listen
to the rebroadcast.
About AgJunction
Hemisphere GPS (to be renamed "AgJunction" following shareholder and TSX
approval) provides innovative hardware and software applications for
precision agriculture worldwide. The Company holds numerous patents and
markets its products and services under leading brand names including
Outback Guidance®, Satloc®, and AgJunction® Cloud Services. AgJunction
supports advanced farming practices and enables seamless data
connectivity among growers and their agricultural service providers.
The Company is headquartered in Hiawatha, Kansas, with facilities in
Arizona, Pennsylvania, Manitoba and Queensland, Australia. Hemisphere
GPS is doing business as AgJunction and is listed on the Toronto Stock
Exchange (TSX) under the symbol "HEM" and is one of the TSX Cleantech
designated companies. For more information, please go to www.corp.agjunction.com.
The above disclosure contains certain forward-looking statements that
involve substantial known and unknown risks and uncertainties. These
forward-looking statements are subject to numerous risks and
uncertainties, certain of which are beyond Hemisphere GPS' control,
including: the impact of general economic conditions, industry
conditions, increased competition, the lack of availability of
qualified personnel or management, fluctuations in foreign exchange or
interest rates, stock market volatility and market valuations of
companies with respect to the announced transactions and the final
valuations thereof, and obtaining required approvals of regulatory
authorities. Hemisphere GPS' actual results, performance or achievement
could differ materially from those expressed in, or implied by these
forward-looking statements and, accordingly, no assurances can be given
that any of the events anticipated by the forward-looking statements
will transpire or occur, or if any of them do so, what benefits,
including the amount of proceed, that Hemisphere GPS will derive
therefrom.
HEMISPHERE GPS INC.
|
|
|
|
|
|
|
|
|
Consolidated Statements of Financial Position (Unaudited)
|
(Expressed in U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
2,645,605
|
|
|
$
|
6,721,314
|
|
Accounts receivable
|
|
|
|
6,187,216
|
|
|
|
7,738,247
|
|
Income tax credit receivable
|
|
|
|
-
|
|
|
|
237,224
|
|
Inventories
|
|
|
|
13,777,915
|
|
|
|
20,383,734
|
|
Prepayments and deposits
|
|
|
|
661,790
|
|
|
|
699,889
|
|
Assets held for sale
|
|
|
|
7,567,133
|
|
|
|
-
|
|
|
|
|
30,839,659
|
|
|
|
35,780,408
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
|
3,438,472
|
|
|
|
5,805,906
|
Intangible assets
|
|
|
|
7,703,947
|
|
|
|
4,555,068
|
Goodwill
|
|
|
|
21,230,519
|
|
|
|
38,082,358
|
|
|
|
$
|
63,212,597
|
|
|
$
|
84,223,740
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
$
|
6,449,665
|
|
|
$
|
5,952,383
|
|
Bank indebtedness
|
|
|
|
550,000
|
|
|
|
-
|
|
Provisions
|
|
|
|
3,226,234
|
|
|
|
225,265
|
|
Deferred revenue
|
|
|
|
1,748,928
|
|
|
|
681,226
|
|
Finance lease
|
|
|
|
52,184
|
|
|
|
110,252
|
|
Current portion of contingent consideration
|
|
|
|
500,000
|
|
|
|
-
|
|
Debt
|
|
|
|
1,140,699
|
|
|
|
-
|
|
|
|
|
13,667,710
|
|
|
|
6,969,126
|
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
|
|
746,820
|
|
|
|
778,717
|
Finance lease
|
|
|
|
-
|
|
|
|
52,184
|
Contingent consideration
|
|
|
|
400,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
119,341,668
|
|
|
|
115,168,510
|
|
Equity reserve
|
|
|
|
7,182,124
|
|
|
|
4,783,284
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
(78,125,725)
|
|
|
|
(43,528,081)
|
|
|
|
|
48,398,067
|
|
|
|
76,423,713
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
63,212,597
|
|
|
$
|
84,223,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEMISPHERE GPS INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income and Loss (Unaudited)
|
(Expressed in U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
Year ended
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
10,155,273
|
|
|
$
|
9,080,530
|
|
|
$
|
55,432,427
|
|
|
$
|
52,751,908
|
Cost of sales
|
|
|
6,121,970
|
|
|
|
4,750,592
|
|
|
|
30,946,118
|
|
|
|
27,398,845
|
|
|
|
4,033,303
|
|
|
|
4,329,938
|
|
|
|
24,486,309
|
|
|
|
25,353,063
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
2,411,407
|
|
|
|
2,281,727
|
|
|
|
9,711,176
|
|
|
|
8,248,939
|
|
Sales and marketing
|
|
|
2,295,915
|
|
|
|
2,476,317
|
|
|
|
10,509,849
|
|
|
|
9,706,593
|
|
General and administrative
|
|
|
1,462,078
|
|
|
|
1,122,318
|
|
|
|
5,472,720
|
|
|
|
4,548,767
|
|
Acquisition costs
|
|
|
-
|
|
|
|
-
|
|
|
|
117,475
|
|
|
|
-
|
|
Restructuring costs
|
|
|
5,682,630
|
|
|
|
-
|
|
|
|
6,154,025
|
|
|
|
157,000
|
|
|
|
11,852,030
|
|
|
|
5,880,362
|
|
|
|
31,965,245
|
|
|
|
22,661,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(7,818,727)
|
|
|
|
(1,550,424)
|
|
|
|
(7,478,936)
|
|
|
|
2,691,764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Strategic transaction investigation cost
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
800,320
|
Operating income (loss) before under noted items
|
|
|
(7,818,727)
|
|
|
|
(1,550,424)
|
|
|
|
(7,478,936)
|
|
|
|
1,891,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill impairment
|
|
|
21,000,000
|
|
|
|
-
|
|
|
|
21,000,000
|
|
|
|
-
|
Revaluation of contingent consideration
|
|
|
412,000
|
|
|
|
-
|
|
|
|
412,000
|
|
|
|
-
|
Foreign exchange loss
|
|
|
18,029
|
|
|
|
51,607
|
|
|
|
109,147
|
|
|
|
156,182
|
Interest and other income
|
|
|
(254)
|
|
|
|
(1,783)
|
|
|
|
(2,329)
|
|
|
|
(19,105)
|
|
|
|
21,429,775
|
|
|
|
49,824
|
|
|
|
21,518,818
|
|
|
|
137,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
|
|
(29,248,502)
|
|
|
|
(1,600,248)
|
|
|
|
(28,997,754)
|
|
|
|
1,754,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
|
|
|
-
|
|
|
|
-
|
|
|
|
48,650
|
|
|
|
-
|
Net income (loss) from continuing operations
|
|
|
(29,248,502)
|
|
|
|
(1,600,248)
|
|
|
|
(29,046,404)
|
|
|
|
1,754,367
|
Comprehensive (income) loss
|
|
|
91,481
|
|
|
|
(97,521)
|
|
|
|
-
|
|
|
|
-
|
Loss from discontinued operations, net of tax
|
|
|
3,556,035
|
|
|
|
984,726
|
|
|
|
5,551,240
|
|
|
|
3,291,680
|
Net loss and comprehensive loss
|
|
$
|
(32,896,018)
|
|
|
$
|
(2,487,453)
|
|
|
$
|
(34,597,644)
|
|
|
$
|
(1,537,313)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
|
$
|
(0.51)
|
|
|
$
|
(0.04)
|
|
|
$
|
(0.52)
|
|
|
$
|
(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted income (loss) per share from continuing operations
|
|
$
|
(0.45)
|
|
|
$
|
(0.03)
|
|
|
$
|
(0.44)
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share from discontinued operations
|
|
$
|
(0.06)
|
|
|
$
|
(0.01)
|
|
|
$
|
(0.08)
|
|
|
$
|
(0.05)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HEMISPHERE GPS INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows (Unaudited)
|
(Expressed in U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
Year ended
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from (used in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(29,248,502)
|
|
|
$
|
(1,600,248)
|
|
|
$
|
(29,046,404)
|
|
|
$
|
1,754,367
|
|
Items not involving cash:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
778,604
|
|
|
|
600,284
|
|
|
|
3,198,448
|
|
|
|
2,262,806
|
|
|
Share-based payment transactions
|
|
|
89,625
|
|
|
|
56,163
|
|
|
|
290,859
|
|
|
|
368,765
|
|
|
Goodwill write off
|
|
|
21,000,000
|
|
|
|
-
|
|
|
|
21,000,000
|
|
|
|
-
|
|
|
Unrealized foreign exchange gain
|
|
|
(4,774)
|
|
|
|
(5,947)
|
|
|
|
(4,774)
|
|
|
|
(5,947)
|
|
|
|
(7,385,047)
|
|
|
|
(949,748)
|
|
|
|
(4,561,871)
|
|
|
|
4,379,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in non-cash operating working capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
1,535,263
|
|
|
|
485,605
|
|
|
|
(323,856)
|
|
|
|
(339,528)
|
|
|
Income tax credit receivable
|
|
|
139,472
|
|
|
|
91,540
|
|
|
|
237,224
|
|
|
|
(237,224)
|
|
|
Inventories
|
|
|
2,221,120
|
|
|
|
(1,321,190)
|
|
|
|
2,383,135
|
|
|
|
(3,162,169)
|
|
|
Prepaid expenses and deposits
|
|
|
225,529
|
|
|
|
(30,681)
|
|
|
|
38,099
|
|
|
|
(202,618)
|
|
|
Accounts payable and accrued liabilities
|
|
|
(179,648)
|
|
|
|
(354,020)
|
|
|
|
497,282
|
|
|
|
(1,261,828)
|
|
|
Provisions
|
|
|
2,900,400
|
|
|
|
(9,146)
|
|
|
|
3,000,969
|
|
|
|
(170,925)
|
|
|
Deferred revenue
|
|
|
216,369
|
|
|
|
2,384
|
|
|
|
1,035,805
|
|
|
|
48,919
|
|
|
|
(326,542)
|
|
|
|
(2,085,256)
|
|
|
|
2,306,787
|
|
|
|
(945,382)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash used in discontinued operations
|
|
|
(1,313,578)
|
|
|
|
(972,198)
|
|
|
|
(3,472,772)
|
|
|
|
(3,229,507)
|
|
|
|
(1,640,120)
|
|
|
|
(3,057,454)
|
|
|
|
(1,165,985)
|
|
|
|
(4,174,889)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from (used in) financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment of finance lease liability
|
|
|
(34,733)
|
|
|
|
(33,766)
|
|
|
|
(110,252)
|
|
|
|
(101,702)
|
|
Bank loan
|
|
|
550,000
|
|
|
|
-
|
|
|
|
550,000
|
|
|
|
-
|
|
Issue of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
1,500,000
|
|
|
|
-
|
|
Repayment of debt
|
|
|
(150,000)
|
|
|
|
-
|
|
|
|
(300,000)
|
|
|
|
-
|
|
Issue of share capital, net
|
|
|
2,154
|
|
|
|
-
|
|
|
|
9,589
|
|
|
|
7,436,400
|
|
|
|
367,421
|
|
|
|
(33,766)
|
|
|
|
1,649,337
|
|
|
|
7,334,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(126,774)
|
|
|
|
(102,113)
|
|
|
|
(645,780)
|
|
|
|
(582,887)
|
|
Intangible asset additions
|
|
|
(600,000)
|
|
|
|
(300,000)
|
|
|
|
(1,852,408)
|
|
|
|
(813,969)
|
|
Business acquisition
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,071,081)
|
|
|
|
-
|
|
Increase in contingent consideration
|
|
|
412,000
|
|
|
|
-
|
|
|
|
412,000
|
|
|
|
-
|
|
Cash used in discontinued operations
|
|
|
(79,813)
|
|
|
|
(64,287)
|
|
|
|
(406,566)
|
|
|
|
(366,971)
|
|
|
|
(394,587)
|
|
|
|
(466,400)
|
|
|
|
(4,563,835)
|
|
|
|
(1,763,827)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash position
|
|
|
(1,667,286)
|
|
|
|
(3,557,620)
|
|
|
|
(4,080,483)
|
|
|
|
1,395,982
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate fluctuation on cash and cash equivalents
|
|
|
4,774
|
|
|
|
5,947
|
|
|
|
4,774
|
|
|
|
5,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
4,308,117
|
|
|
|
10,272,987
|
|
|
|
6,721,314
|
|
|
|
5,319,385
|
Cash and cash equivalents, end of period
|
|
$
|
2,645,605
|
|
|
$
|
6,721,314
|
|
|
$
|
2,645,605
|
|
|
$
|
6,721,314
|
SOURCE: Hemisphere GPS Inc.