TORONTO, March 13, 2014 /CNW/ - Redline Communications (www.rdlcom.com) Group Inc. (TSX: RDL), the creator of powerful wide-area wireless networks for
mission-critical applications in challenging locations, today announced
operating results¹ for the three and twelve months ended December 31,
2013.
Financial highlights for the fiscal year ended December 31, 2013
include:
-
Order Bookings² were $36.8 million, down 26% over 2012
-
Approximately 43% of total Order Bookings were from customers in the
Energy vertical
-
Core BWI revenues were $29.3 million, down 2.3% over 2012
-
Total Recognized Revenues⁴ were $31.7 million, down 35.4% over 2012
-
$17.0 million Order Backlog² at December 31, 2013, up 16.8% over 2012
-
61% gross margins, up 5 percentage points over 2012
-
Operating expenses were $26.0 million, up 3.0% over 2012. Other expenses
include a $0.8 million restructuring charge in Q4 2013
-
December 2013 reduction in overall workforce and spending expected to
reduce annual costs by approximately $10.0 million in 2014
-
Adjusted EBITDA² loss of $5.6 million, a decrease of $9.4 million over
the Adjusted EBITDA of $3.8 million in 2012
-
EPS of ($0.55) excluding the non-cash expense relating to the fair
market adjustment on the Debenture⁵, compared to EPS of $0.29 in 2012
-
Cash of $13.5 million as of December 31, 2013
-
Completion of a Cdn. $10.6 million private placement in July 2013
-
December 2013 reduction in overall workforce and spending is expected to
reduce annual costs by approximately $10.0 million in 2014
Financial Review
Order Bookings for the twelve months ended December 31, 2013 were $36.8
million, down 26% from the same period in 2012. Management estimates
that approximately 43% of total Bookings for the period were from
customers in the Energy sector. In 2012 the Company benefited by
signing a number of early adopter customers in the oil and gas sector,
successfully closing several large multi-field deals that are being
deployed over several years. In 2013, while the Company accepted orders
from a record number of new oil and gas customers, the majority of
these new customers provided orders for single field deployments that
could lead to orders for more deployments over time.
Orders with associated longer delivery timeframes have resulted in an
Order Backlog of $17.0 million, up $2.4 million over $14.6 million at
December 31, 2012.
Revenue from Redline's core BWI product line for the three and twelve
months ended December 31, 2013 was $7.4 million and $29.3 million
respectively, down 29% and 2.3% over the same periods in 2012. BWI
revenue growth was hindered by longer sales cycles associated with
acquiring new customers and delivering large oil and gas projects.
Total recognized revenue for the three months and twelve months ended
December 31, 2013 was $7.7 million and $31.7 million, down 30% and
35.4% over the same periods in 2012. The year over year decrease in
total revenue is almost entirely attributed to the loss of amortized
deferred revenue from the discontinued RedMAX product line which
contributed approximately $16 million in 2012.
"Our current revenue levels don't yet reflect the level of interest and
activity we are seeing in the energy sector", said Robert Williams,
Redline's CEO. "We continue to see strong interest in this sector as
evidenced by the signing of a record number of new oil and gas
customers, most of these late in 2013, including one of the largest oil
companies in the world. Also, as of the end of 2013, Redline had 10
active pilot programs compared to 3 at the same stage in 2012. These
pilot programs are small installations that give operators an
opportunity to evaluate Redline's solutions in a real field setting and
are a leading indicator of future new business, although the timing of
any future orders is dependent on the buying cycles of these large
companies which is largely out of Redline's control."
Gross margin on core (BWI) product sales during the three months ended
December 31, 2013 was 66%, up 3 percentage points from the 63% for the
three months ended December 31, 2012. For the twelve months ended 2013
gross margin on core BWI product sales was 64%, up 3 percentage points
over the same period in 2012.
Overall operating expenses for the three months ended December 31, 2013,
were $5.9 million, a decrease of 13.4% compared to $6.9 million
reported for the same period last year. Overall operating expenses for
the year ended December 31, 2013, were $26.0 million, an increase of
3.0% compared to $25.3 million reported for the same period last year.
A reduction in overall workforce of full-time, part-time and contract
employees by 39 people and cuts to marketing, travel and other spending
were announced on December 10, 2013 and are expected to reduce annual
costs by approximately $10 million. Other expenses include a $0.8
million restructuring charge in Q4 2013.
Adjusted EBITDA loss for the three months ended December 31, 2013 was
$1.1 million, a decrease of $1.3 million over the Adjusted EBITDA of
$0.3 million for the corresponding period in 2012. The Adjusted EBITDA
loss for the year ended December 31, 2013 was $5.6 million, a decrease
of $9.4 million over the Adjusted EBITDA of $3.8 million for the
corresponding period in 2012. The Adjusted EBITDA decrease for the
three months ended December 31, 2013 was a result of the decrease in
revenue in the period as compared to the corresponding period in 2012.
For the year ended December 31, 2013 the year over year decrease is a
result of the decrease in revenue as a result of the completion of the
amortization period of all RedMAX Amortized Deferred Revenue at the end
of June 30, 2012 and the increase in operating costs for the year ended
December 31, 2013 over the same period in 2012.
A non-cash gain of $2.3 million in the fourth quarter of 2013 relating
to the fair market value adjustment on the Debenture⁵ resulted in a Net
Profit for the period of $0.13 million, or $0.01 per share as compared
to a loss of $5.6 million, or ($0.55) per share in the fourth quarter
of 2012. For the full year, Redline reported a Net Loss of $4.1
million, or ($0.29) per share, as compared to a Net Loss of $9.5
million, ($1.00) per share in 2012. The difference is attributed to a
$3.8 million non-cash gain in 2013 relating to the fair market value
adjustment on the Debenture and the effects of substantial deferred
amortized revenue included in 2012 and not included in 2013. Excluding
the non-cash gain relating to the fair market adjustment on the
Debenture, net loss for the 2013 year was $7.9 million or ($0.55) per
share, and for the three months ended December 31, 2012 was ($2.2)
million or ($0.14) per share.
In the first quarter of 2013 the Company received approximately Cdn.
$2.9 million from the exercise of additional warrants associated with
the Debenture. On July 30, 2013 the Company completed a private
placement for total gross proceeds of Cdn. $10.6 million. At December
31st, 2013, Redline held cash of $13.5 million, up $7.5 million from the
cash net of bank indebtedness of approximately $6.0 million at December
31, 2012.
Conference Call and Webcast - March 14th, 2014 at 10:00 a.m. ET
A conference call and webcast to discuss the results has been scheduled
for the following day, March 14, 2014 at 10:00 a.m. Eastern Time.
To participate, please dial 1-647-427-7450 or 1-888-231-8191
approximately 10 minutes before the conference call, and provide
passcode 5782869. A recording of the call will be available through May
1, 2014. To listen to the rebroadcast please dial 1-416-849-0833 or
1-855-859-2056 and enter passcode 5782869. A webcast of the call will
also be available on Redline's website at http://www.rdlcom.com/en/about/investors/webcasts.
The selected financial information included in this release is qualified
in its entirety by, and should be read together with the Consolidated
Financial Statements of the Company for the year ended December 31,
2013 and the Company's Management Discussion and Analysis for the three
and twelve month periods ended December 31, 2013 ("2013 MD&A"), copies
of which are available on SEDAR at www.sedar.com.
About Redline Communications
Redline Communications (www.rdlcom.com) is the creator of powerful wide-area wireless networks for the most
challenging locations and mission-critical applications. Redline
networks are used by oil and gas companies to manage onshore and
offshore assets, by militaries for secure battlefield communications,
by municipalities to remotely monitor infrastructure, and by telecom
service providers to deliver premium services. Hundreds of businesses
worldwide rely on Redline to engineer, plan and deliver secure and
reliable networks for their M2M, voice, data and video communications
needs - in locations that include the deserts of the Middle East, the
rainforests of South America, and the frozen Alaskan slopes. For more
information visit www.rdlcom.com.
NOTES:
|
|
1
|
All amounts reported in this press release are in US dollars unless
otherwise stated.
|
|
2
|
To better assess the health and growth of the Redline's business, the
Company reports on several non-IFRS metrics, including "Orders or
Bookings", "Shipped or Shipments", "Backlog", "EBITDA", "Adjusted
EDITDA","EPS excluding the non-cash expense relating to the fair market
adjustment on the Debenture", and "Amortized Deferred Revenue". Further
information including definitions of these measures and a
reconciliation to their closest IFRS measures, if applicable, can be
found in the Company's Management Discussion and Analysis for the three
and twelve months ended December 31, 2013 ("Q4 and 2013 Year MD&A"),
copies of which are available on SEDAR at www.sedar.com. Further details on the three and twelve month results ended December
31, 2013 can be found in the condensed consolidated annual audited
statement of financial position, condensed consolidated annual audited
statement of comprehensive income, condensed consolidated annual
audited statement of changes in equity and condensed consolidated
annual audited statement of cash flows reproduced at the end of this
press release. The selected financial information included in this
release is qualified in its entirety by, and should be read together
with the Condensed Consolidated Audited Financial Statements of the
Company for the three and twelve months ended December 31, 2013 and the
Q4 and 2013 Year MD&A.
|
|
3
|
http://en.wikipedia.org/wiki/Big_Oil
|
|
4
|
Included in the definition of total Recognized Revenue is amortized
deferred revenue from prior RedMAX™ sales. As the timeframe associated
with the recognition of amortized deferred revenue from prior RedMAX
sales ended June 30, 2012, the lower amount of amortized revenue in
2012 lowered the year-over-year comparative performance of total
Recognized Revenue. Going forward BWI revenue will equal Total
Revenue.
|
|
5
|
In June 2011, the Company completed a private placement ("Debenture") of
$8.5 million (Cdn. $8.3 million) of senior secured convertible
debentures
|
Forward Looking Statements
Certain statements in this release may constitute forward-looking
statements or forward-looking information within the meaning of
applicable securities laws. In some cases, forward-looking statements
can be identified by terms such as "could", "expect", "may", "will",
"anticipate", "believe", "intend", "estimate", "plan", "potential",
"project" or other expressions concerning matters that are not
historical facts. Readers are cautioned not to place undue reliance
upon any such forward-looking statements. Such forward-looking
statements are not promises or guarantees of future performance and
involve both known and unknown risks and uncertainties that may cause
the actual results, performance, achievements or developments of
Redline to differ materially from the results, performance,
achievements or developments expressed or implied by such
forward-looking statements. Forward-looking statements, by their
nature, are based on certain assumptions regarding expected growth,
management's current plans, estimates, projections, beliefs, opinions
and business prospects and opportunities (collectively, the
"Assumptions"). While the Company considers these Assumptions to be
reasonable, based on the information currently available, they may
prove to be incorrect.
Many risks, uncertainties and other factors could cause the actual
results of Redline to differ materially from the results, performance,
achievements or developments expressed or implied by such
forward-looking statements. These risks, uncertainties and other
factors include but are not limited to the following: significant
competition, competitive pricing practices, cautious capital spending
by customers, industry consolidations, rapidly changing technologies,
evolving industry standards, frequent new product introductions, short
product life cycles and other trends and industry characteristics
affecting the telecommunications industry; any material, adverse
affects on Redline's performance if its expectations regarding market
demand for particular products prove to be wrong; any negative
developments associated with Redline's suppliers and contract
manufacturing agreements including the Company's reliance on certain
suppliers for key components; potential penalties, damages or cancelled
customer contracts from failure to meet delivery and installation
deadlines and any defects or errors in Redline's current or planned
products; fluctuations in foreign currency exchange rates; potential
higher operational and financial risks associated with Redline's
efforts to expand internationally; a failure to protect Redline's
intellectual property rights, or any adverse judgments or settlements
arising out of disputes regarding intellectual property; changes in
regulation of the wireless industry or other aspects of the industry;
any failure to successfully operate or integrate strategic
acquisitions, or failure to consummate or succeed with strategic
alliances; and Redline's potential inability to attract or retain the
personnel necessary to achieve its business objectives or to maintain
an effective risk management strategy (collectively, the "Risks").
For additional information on these Risks, see Redline's most recently
filed Annual Information Form ("AIF") and Annual MD&A, which are
available on SEDAR at www.sedar.com and on the Company's website at www.redlinecommunications.com. Redline assumes no obligation to update or revise any forward-looking
statements or forward-looking information, whether as a result of new
information, future events or otherwise, except as expressly required
by law. All forward looking statements contained in this release are
expressly qualified in their entirety by this cautionary statement.
REDLINE COMMUNICATIONS GROUP INC.
|
|
|
|
|
Consolidated Statements of Financial Position
|
|
|
|
|
(Expressed in U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2013
|
|
December 31,
2012
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash
|
|
$
|
13,473,246
|
|
$
|
8,286,732
|
|
Trade receivables
|
|
|
10,340,537
|
|
|
12,639,570
|
|
Other receivables
|
|
|
1,155,514
|
|
|
571,382
|
|
Inventories
|
|
|
6,138,547
|
|
|
6,973,414
|
|
Deferred cost of revenue
|
|
|
40,059
|
|
|
905,250
|
|
Prepaid expenses and other deposits
|
|
|
928,350
|
|
|
1,061,622
|
|
|
|
32,076,253
|
|
|
30,437,970
|
Non-current assets:
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
1,768,479
|
|
|
875,352
|
|
Intangible assets
|
|
|
59,809
|
|
|
107,593
|
|
Other assets
|
|
|
99,753
|
|
|
99,180
|
|
|
|
1,928,041
|
|
|
1,082,125
|
Total Assets
|
|
$
|
34,004,294
|
|
$
|
31,520,095
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Bank indebtedness
|
|
$
|
-
|
|
$
|
2,296,855
|
|
Trade and other payables
|
|
|
5,553,916
|
|
|
4,249,973
|
|
Income tax payable
|
|
|
153,403
|
|
|
292,927
|
|
Deferred revenue
|
|
|
1,105,333
|
|
|
2,796,497
|
|
Borrowings
|
|
|
4,981,078
|
|
|
5,116,527
|
|
|
|
11,793,730
|
|
|
14,752,779
|
Non-current liabilities
|
|
|
|
|
|
|
|
Other payables
|
|
|
788,592
|
|
|
418,622
|
|
Other financial liability
|
|
|
111,548
|
|
|
-
|
|
Convertible debenture (principal and interest)
|
|
|
287,175
|
|
|
1,100,788
|
|
Fair market value adjustment on convertible debenture
|
|
|
920,739
|
|
|
8,357,396
|
|
|
|
2,108,054
|
|
|
9,876,806
|
Total Liabilities
|
|
|
13,901,784
|
|
|
24,629,585
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Share capital
|
|
|
168,903,267
|
|
|
152,123,803
|
Share purchase loan
|
|
|
(365,780)
|
|
|
(365,780)
|
Warrant
|
|
|
310,000
|
|
|
310,000
|
Contributed surplus
|
|
|
8,911,025
|
|
|
8,361,465
|
Deficit
|
|
|
(157,656,002)
|
|
|
(153,538,978)
|
|
|
|
20,102,510
|
|
|
6,890,510
|
Total liabilities and equity
|
|
$
|
34,004,294
|
|
$
|
31,520,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REDLINE COMMUNICATIONS GROUP INC.
|
Consolidated Statements of Comprehensive Income (Loss)
|
(Expressed in U.S. dollars)
|
|
|
|
Three months ended December 31,
|
|
Year ended December 31,
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
7,687,118
|
|
$
|
11,007,568
|
|
$
|
31,702,847
|
|
$
|
49,041,485
|
Cost of revenue
|
|
|
2,997,792
|
|
|
4,241,688
|
|
|
12,328,254
|
|
|
21,373,057
|
Gross profit
|
|
|
4,689,326
|
|
|
6,765,880
|
|
|
19,374,593
|
|
|
27,668,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
1,206,873
|
|
|
1,662,795
|
|
|
6,049,163
|
|
|
6,240,559
|
|
Finance and administration
|
|
|
2,099,520
|
|
|
2,174,465
|
|
|
8,173,840
|
|
|
7,572,283
|
|
Sales and marketing
|
|
|
2,297,358
|
|
|
2,601,734
|
|
|
10,331,375
|
|
|
9,685,446
|
|
Operations and customer support
|
|
|
331,171
|
|
|
414,832
|
|
|
1,485,420
|
|
|
1,790,628
|
|
|
|
5,934,922
|
|
|
6,853,826
|
|
|
26,039,798
|
|
|
25,288,916
|
Income (Loss) before other expenses
|
|
|
(1,245,596)
|
|
|
(87,946)
|
|
|
(6,665,205)
|
|
|
2,379,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses (gains)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance expense (income)
|
|
|
41,564
|
|
|
(605,562)
|
|
|
274,638
|
|
|
(390,804)
|
|
Restructuring costs
|
|
|
841,069
|
|
|
-
|
|
|
841,069
|
|
|
-
|
|
(Gain) loss on fair market value of financial instruments
|
|
|
(2,301,672)
|
|
|
6,446,773
|
|
|
(3,778,206)
|
|
|
12,287,156
|
|
Foreign exchange loss (gain)
|
|
|
(4,778)
|
|
|
(206,983)
|
|
|
(134,316)
|
|
|
110,288
|
|
|
|
(1,423,817)
|
|
|
5,634,228
|
|
|
(2,796,815)
|
|
|
12,006,640
|
Income (loss) before income taxes
|
|
|
178,221
|
|
|
(5,722,174)
|
|
|
(3,868,390)
|
|
|
(9,627,128)
|
Income tax expense (recovery)
|
|
|
51,114
|
|
|
(125,586)
|
|
|
248,634
|
|
|
(125,586)
|
Net income (loss) and total comprehensive income (loss)
|
|
$
|
127,107
|
|
$
|
(5,596,588)
|
|
$
|
(4,117,024)
|
|
$
|
(9,501,542)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
0.01
|
|
$
|
(0.57)
|
|
$
|
(0.29)
|
|
$
|
(1.00)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REDLINE COMMUNICATIONS GROUP INC.
|
Consolidated Statements of Changes in Equity
|
(Expressed in U.S. dollars)
|
|
|
|
Share
capital
|
Share purchase
loan
|
|
Warrant
|
|
Contributed
surplus
|
|
Deficit
|
|
Total
|
Balance at
December 31, 2011
|
|
$
|
134,336,023
|
$
|
(365,780)
|
|
$
|
310,000
|
|
$
|
7,635,506
|
|
$
|
(144,037,436)
|
|
$
|
(2,121,687)
|
|
Net loss
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(9,501,542)
|
|
|
(9,501,542)
|
|
Shares issued on
conversion of debenture
|
|
|
905,627
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
905,627
|
|
Shares issued on conversion of
warrants
|
|
|
16,709,436
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
16,709,436
|
|
Exercise of options
|
|
|
172,717
|
|
-
|
|
|
-
|
|
|
(92,929)
|
|
|
-
|
|
|
79,788
|
|
Share-based payments
|
|
|
-
|
|
-
|
|
|
-
|
|
|
818,888
|
|
|
-
|
|
|
818,888
|
Balance at
December 31, 2012
|
|
$
|
152,123,803
|
$
|
(365,780)
|
|
$
|
310,000
|
|
$
|
8,361,465
|
|
$
|
(153,538,978)
|
|
$
|
6,890,510
|
Balance at
December 31, 2012
|
|
$
|
152,123,803
|
$
|
(365,780)
|
|
$
|
310,000
|
|
$
|
8,361,465
|
|
$
|
(153,538,978)
|
|
$
|
6,890,510
|
|
Net loss
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(4,117,024)
|
|
|
(4,117,024)
|
|
Shares issued on
conversion of debenture
|
|
|
2,132,243
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,132,243
|
|
Shares issued on
conversion of warrants
|
|
|
5,334,306
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5,334,306
|
|
Shares issued on
private placement
|
|
|
8,835,392
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,835,392
|
|
Exercise of options
|
|
|
477,523
|
|
-
|
|
|
-
|
|
|
(209,795)
|
|
|
-
|
|
|
267,728
|
|
Share-based payments
|
|
|
-
|
|
-
|
|
|
-
|
|
|
759,355
|
|
|
-
|
|
|
759,355
|
Balance at
December 31, 2013
|
|
$
|
168,903,267
|
$
|
(365,780)
|
|
$
|
310,000
|
|
$
|
8,911,025
|
|
$
|
(157,656,002)
|
|
$
|
20,102,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REDLINE COMMUNICATIONS GROUP INC.
|
Consolidated Statements of Cash Flows
|
(Expressed in U.S. dollars)
|
|
|
Three months ended December 31,
|
|
Year ended December 31,
|
|
2013
|
2012
|
|
2013
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
127,109
|
$
|
(5,596,592)
|
|
$
|
(4,117,024)
|
|
$
|
(9,501,542)
|
|
Adjustments to reconcile net income (loss) to net cash from
operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance expense
|
|
41,564
|
|
(605,562)
|
|
|
274,638
|
|
|
(390,804)
|
|
|
Depreciation and amortization of non-current assets
|
|
110,632
|
|
101,781
|
|
|
385,471
|
|
|
413,177
|
|
|
Loss on disposal of asset
|
|
-
|
|
-
|
|
|
28,963
|
|
|
-
|
|
|
Recognition of share based payments
|
|
65,416
|
|
65,037
|
|
|
759,355
|
|
|
818,888
|
|
|
Foreign exchange loss (gain) on cash held in foreign currency
|
|
(32,314)
|
|
18,569
|
|
|
138,322
|
|
|
(29,199)
|
|
|
Foreign exchange loss (gain) on borrowings
|
|
(277,627)
|
|
(151,758)
|
|
|
(653,717)
|
|
|
100,955
|
|
|
(Gain) loss on fair market value of Debenture
|
|
(2,301,672)
|
|
6,446,774
|
|
|
(3,778,206)
|
|
|
12,287,156
|
|
|
Income tax
|
|
(25,197)
|
|
(125,586)
|
|
|
172,323
|
|
|
(125,586)
|
|
|
(2,292,089)
|
|
152,663
|
|
|
(6,789,875)
|
|
|
3,573,045
|
|
Change in non-cash operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in deferred cost of revenue
|
|
47,829
|
|
(60,517)
|
|
|
865,191
|
|
|
6,912,618
|
|
|
(Decrease) increase in deferred revenue
|
|
(246,350)
|
|
(270,895)
|
|
|
(1,691,164)
|
|
|
(13,702,410)
|
|
|
Change in other non-cash operating assets and liabilities
|
|
1,683,548
|
|
(4,385,214)
|
|
|
4,044,533
|
|
|
(5,340,505)
|
Cash (used in) operating activities
|
|
(807,062)
|
|
(4,563,963)
|
|
|
(3,571,315)
|
|
|
(8,557,252)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment
|
|
(24,424)
|
|
(54,143)
|
|
|
(1,226,822)
|
|
|
(156,692)
|
|
Acquisition of intangible assets
|
|
-
|
|
-
|
|
|
(32,955)
|
|
|
(54,711)
|
|
Redemption of investments
|
|
-
|
|
33,003
|
|
|
-
|
|
|
125,147
|
Cash (used in) investing activities
|
|
(24,424)
|
|
(21,140)
|
|
|
(1,259,777)
|
|
|
(86,256)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs
|
|
8,550
|
|
(5,033)
|
|
|
(68,899)
|
|
|
21,234
|
|
Proceeds from exercise of options
|
|
-
|
|
25,679
|
|
|
267,728
|
|
|
79,788
|
|
Proceeds from conversion of debenture and warrants
|
|
-
|
|
10,481,815
|
|
|
2,931,614
|
|
|
10,513,308
|
|
(Payment) proceeds from bank indebtedness
|
|
(3,353,590)
|
|
2,296,855
|
|
|
(2,296,855)
|
|
|
2,296,855
|
|
Net proceeds from private placement
|
|
-
|
|
103,488
|
|
|
9,322,340
|
|
|
103,488
|
|
Principal repayment of borrowings
|
|
9,798
|
|
(764,916)
|
|
|
-
|
|
|
(764,916)
|
Cash from financing activities
|
|
(3,335,242)
|
|
12,137,888
|
|
|
10,155,928
|
|
|
12,249,757
|
Foreign exchange (loss) gain on cash held in foreign currency
|
|
32,314
|
|
(18,569)
|
|
|
(138,322)
|
|
|
29,199
|
Increase (decrease) in cash
|
|
(4,134,414)
|
|
7,534,216
|
|
|
5,186,514
|
|
|
3,635,448
|
Cash, beginning of the period
|
|
17,607,660
|
|
752,516
|
|
|
8,286,732
|
|
|
4,651,284
|
Cash, end of the period
|
$
|
13,473,246
|
$
|
8,286,732
|
|
$
|
13,473,246
|
|
$
|
8,286,732
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
$
|
13,473,246
|
$
|
8,286,732
|
|
$
|
13,473,246
|
|
$
|
8,286,732
|
Bank indebtedness
|
|
-
|
|
(2,296,855)
|
|
|
-
|
|
|
(2,296,855)
|
Cash, net of bank indebtedness
|
$
|
13,473,246
|
$
|
5,989,877
|
|
$
|
13,473,246
|
|
$
|
5,989,877
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE Redline Communications Group Inc.