CAMBRIDGE, ON, June 8, 2017 /CNW/ - exactEarth Ltd. ("the
Company"), a leading provider of Satellite AIS ("S-AIS") data services, announces its financial results for the three- and
six-month periods ended April 30, 2017. All financial figures are in Canadian dollars unless
otherwise stated.
Q2 2017 Highlights
- Revenue was $3.7 million
- Revenue in the Commercial market increased 17% from Q2 2016
- Order Bookings were $4.5 million compared to $1.7 million in Q2
2016
- Adjusted EBITDA* was $(1.0) million
- Cash balance was $11.7 million at April 30, 2017
"Our order book was up again in Q2, led by a large renewal agreement with a key commercial customer and more than 30 new
orders," said Peter Mabson, CEO of exactEarth. "We continue to build our sales pipeline in both
the government and commercial markets while maintaining a close eye on expenses throughout the organization.
"The major milestone on our horizon, which we expect will further boost our pipeline opportunities, is achieving real-time
global vessel tracking via our second-generation satellite constellation service, exactView RT. exactView RT is a system of more
than 60 maritime satellite payloads, being deployed under our strategic agreement with Harris Corporation, which is hosted
onboard the Iridium NEXT satellite constellation.
"Subsequent to quarter-end, we officially launched the exactView RT service with four satellite payloads now providing global
real-time Satellite AIS data feeds alongside our first-generation constellation. With additional Iridium NEXT launches scheduled
for 2017, the pace with which we are moving towards a continuous real-time vessel tracking capability is expected to accelerate
through the remainder of the year."
Financial Review
Total revenue for the three- and six-month periods ended April 30, 2017 ("Q2 2017" and
"year-to-date") was $3.7 million and $7.0 million compared to
$5.2 million and $11.6 million in the same periods last
year. The year-over-year change in revenue was primarily due to lower revenue generated by the Government of Canada ("GoC") contract, which accounted for $2.1 million of the difference in
Q2 2017 and $5.3 million in the year-to-date period. Sales for Q2 2017 increased year-over-year
with Order Bookings of $4.5 million compared to $1.7 million in Q2
2016. For the year-to-date period, Order Bookings are $13.4 million compared to $5.9 million in the same period last year.
Subscription Services revenue (as defined below) for Q2 2017 and year-to-date was $2.3 million
and $5.4 million compared to $4.1 million and $9.4 million in the same periods last year. For the year-to-date period, exactEarth generated $0.62 million in non-cash Subscription Services revenue, from an Asset Transfer Agreement with Communitech
related to the EV9 satellite transfer. Excluding the impact of the GoC contract and the non-cash revenue just described,
Subscription Services revenue would have increased by $0.38 million (16.5%) in Q2 2017 and
$0.59 million (17%) year-to-date.
Subscription Services revenue in Q2 2017 and year-to-date represented 63% and 76% of total revenue compared to 78% and 81% in
the same periods last year. Subscription Services revenue from commercial customers rose 9% in Q2 2017 and 10% year-to-date
compared to the same periods last year.
Data Products revenue in Q2 2017 and year-to-date was $0.34 million and $0.55 million
compared to $0.96 million and $1.3 million in the same periods last
year. The comparative periods in 2016 include $0.82 million in non-cash Data Products revenue
related to the Asset Transfer Agreement with Communitech. As of January 31, 2017, the Company has
recognized, in full, all of the non-cash revenue from the in-kind sale of these datasets. The complete datasets have been
delivered to Communitech and title to the EV9 satellite has transferred to exactEarth.
Other Products & Services revenue in Q2 2017 and year-to-date was $1.0 million and $1.1
million compared to $0.21 million and $0.91 million in the
same periods last year. The increase is primarily due to recognition in Q2 2017 of revenue from the Company's small vessel
contract with the government of Ghana.
Gross margin in Q2 2017 and year-to-date was 23% and 34% compared to 51% and 55% in the same periods last year. Gross margin
decreased year-over-year due primarily to lower revenue and the impact of lower margin hardware revenue generated from the
Company's small vessel contract with the government of Ghana. This was offset, in part, by lower
operating expenses and the reimbursement of costs related to the Company's Technology Demonstration Program Collaboration
Agreement ("TDP Agreement") with MDA. TDP Agreement funding recognized as an offset to cost of revenue in Q2 2017 and YTD
was $51,000 and $150,000 compared to $nil and $nil in the same periods last year because the
TDP agreement funding only started in the Company's third quarter of fiscal 2016.
Selling, general and administrative ("SG&A") expenses for Q2 2017 and year-to-date were $1.5 million and $3.4 million compared to $2.1 million and $4.1
million in the same periods last year. SG&A decreased in Q2 2017 and year-to-date due primarily to lower headcount,
which was offset, in part, by higher sales and marketing expenses related to Order Bookings, which are up significantly from the
same periods last year.
Product development and research and development ("R&D") expenses for Q2 2017 and year-to-date were $0.43 million and
$0.84 million compared to $0.47 million and $0.93 million in the same periods last year. The decrease primarily reflects the Company's ongoing efforts to
closely manage costs. We did not incur any expense for R&D in Q2 2017 and the year-to-date period. R&D is no longer a
focus as the technology used to receive and de‑collide S-AIS signals has matured and resources are now being allocated toward
customer-facing product development.
Adjusted EBITDA for Q2 2017 and year-to-date was $(1.0) million and $(1.5) million compared
to $(0.2) million and $1.2 million in the same periods last year. The
year-over-year decrease in Adjusted EBITDA was primarily due to lower revenue from the GoC contract, offset in part by lower
operating expenses. (Adjusted EBITDA is a non-IFRS measure and is defined below.)
Net loss for Q2 2017 and year-to-date was $0.2 million, or $0.02 diluted per share, and
$2.2 million, or $0.10 diluted per share, compared to $29.5 million, or $1.39 per share, and $30.5
million, or $1.89 per share, in the same periods last year. Results for the Q2 2017 and
year-to-date periods include $1.5 million in Other Income related to the net proceeds from the EV5
insurance claim, which was announced on April 5, 2017. The $1.5
million in Other Income is a result of the difference between the $3.5 million settlement
amount and the carrying value of the EV5 asset, which was $2.0 million. Results for the Q2 2016 and
year-to-date periods include a $28.0 million non-cash impairment charge related to the write-down
of certain assets on the balance sheet. Excluding those items, net loss was greater in Q2 2017 and year-to-date, primarily due to
lower revenue from the GoC, offset in part by lower operating expenses.
exactEarth used $2.7 million of cash from operating activities in Q2 2017 compared with cash
generated from operations of $1.6 million in Q2 2016. For the year-to-date period, exactEarth used
$4.8 million of cash from operating activities compared with cash generated from operations of
$1.2 million in the same period last year. The Company received $3.5
million in cash from investing activities in Q2 2017 resulting from the insurance claim related to its EV5 satellite. The
Company's cash balance at April 30, 2017 was $11.7 million compared
to $13.7 million at October 31, 2016.
As at April 30, 2017, the Company had 21,611,572 shares outstanding.
Conference Call
The management of exactEarth will host an investor conference call to discuss these results in greater detail. All
interested investors and analysts are invited to participate.
Date:
|
Thursday, June 8, 2017 at 8:30 a.m. E.S.T.
|
|
|
Dial-in:
|
647-427-7450 or 1-888-231-8191
|
|
|
Webcast:
|
To access the live webcast, please go to http://bit.ly/2rRIv8f or visit the exactEarth website for more details. The webcast
will be archived for 30 days.
|
|
|
Replay:
|
Encore Toll Free Dial-In Number: (855) 859-2056
Encore Password: 30486546
Dial-In Replay Availability: 08/06/2017 11:30 ET - 22/06/2017 23:59 ET
|
About exactEarth Ltd.
exactEarth is a leading provider of global maritime vessel data for ship tracking and maritime situational awareness
solutions. Since its establishment in 2009, exactEarth has pioneered a powerful new method of maritime surveillance called
Satellite AIS ("S-AIS") and has delivered to its clients a view of maritime behaviours across all regions of the world's oceans
unrestricted by terrestrial limitations. exactEarth has deployed an operational data processing supply chain involving a
constellation of satellites, receiving ground stations, patented decoding algorithms and advanced "big data" processing and
distribution facilities. This ground-breaking system provides a comprehensive picture of the location of AIS equipped maritime
vessels throughout the world and allows exactEarth to deliver data and information services characterized by high performance,
reliability, security and simplicity to large international markets. For more information, visit exactearth.com.
Forward-Looking Statements
This news release contains statements that, to the extent they are not recitations of historical fact, may constitute
"forward-looking statements" within the meaning of applicable Canadian securities laws. Forward-looking statements may include
financial and other projections, as well as statements regarding exactEarth's future plans, objectives or economic performance,
or the assumptions underlying any of the foregoing, including statements regarding, among other things, timing of the achievement
of real-time global vessel tracking via our second-generation constellation, timing expectations with respect to launch of
satellites and growth opportunities for the Company in the maritime information services market. exactEarth uses words such as
"may", "would", "could", "will", "likely", "expect", "anticipate", "believe", "intend", "plan", "forecast", "project", "estimate"
and similar expressions to identify forward-looking statements. Any such forward-looking statements are based on assumptions and
analyses made by exactEarth in light of its experience and its perception of historical trends, current conditions and expected
future developments, as well as other factors exactEarth believes are appropriate under the relevant circumstances. However,
whether actual results and developments will conform to exactEarth's expectations and predictions is subject to any number of
risks, assumptions and uncertainties. Many factors could cause exactEarth's actual results, historical financial statements, or
future events to differ materially from those expressed or implied by the forward-looking statements contained in this news
release. These factors include, without limitation: uncertainty in the global economic environment; fluctuations in currency
exchange rates; delays in the purchasing decisions of exactEarth's customers; the competition exactEarth faces in its industry
and/or marketplace; the further delayed launch of satellites; the reduced scope of significant existing contracts; and the
possibility of technical, logistical or planning issues in connection with the deployment of exactEarth's products or
services.
*Non-IFRS Measures
We measure Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization ("EBITDA"), plus offering related
expenses, unrealized foreign exchange losses, share-based compensation costs, restructuring costs and impairment losses, less
unrealized foreign exchange gains and gains from insurance settlements. We believe that Adjusted EBITDA provides useful
supplemental information as it provides an indication of the income generated by our main business activities before taking into
consideration how they are financed or taxed and exclude the impact of items that are considered by management to be outside of
the Company's ongoing operating results. Adjusted EBITDA should not be construed as an alternative to net income (loss)
determined in accordance with IFRS as an indicator of our performance or to cash flows from operating, investing and financing
activities as a measure of liquidity and cash flows.
We define Subscription Revenue as the dollar sum of fully executed contracts for our products and/or services to our customers
that are subscription-based, typically sold with a one-year period of service and recognized in our "Subscription Services"
segmented revenue.
Adjusted EBITDA
|
Three months ended
|
Six months ended
|
(in thousands of dollars)
|
April 30, 2017
|
April 30, 2016
|
April 30, 2017
|
April 30, 2016
|
Net loss
|
$
|
(176)
|
$
|
(29,512)
|
$
|
(2,170)
|
$
|
(30,513)
|
Interest expense
|
|
17
|
|
21
|
|
32
|
|
315
|
Income tax expense
|
|
8
|
|
-
|
|
13
|
|
-
|
Depreciation and amortization
|
|
961
|
|
1,435
|
|
1,906
|
|
2,812
|
EBITDA
|
$
|
810
|
$
|
(28,056)
|
$
|
(219)
|
$
|
(27,386)
|
Unrealized foreign exchange loss (gain)
|
|
(333)
|
|
(401)
|
|
(347)
|
|
288
|
Share-based compensation
|
|
2
|
|
266
|
|
569
|
|
266
|
Restructuring Costs
|
|
(40)
|
|
-
|
|
(8)
|
|
-
|
Other income
|
|
(1,455)
|
|
-
|
|
(1,455)
|
|
-
|
Impairment losses
|
|
-
|
|
27,987
|
|
-
|
|
27,987
|
Adjusted EBITDA
|
$
|
(1,016)
|
$
|
(204)
|
$
|
(1,460)
|
$
|
1,155
|
exactEarth TM Ltd.
|
Interim Condensed Consolidated Statements of Financial
Position
|
(in thousands of Canadian Dollars)
|
Unaudited
|
|
|
As at
April 30,
|
|
As at
October 31,
|
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
|
ASSETS
|
|
|
|
Current assets
|
|
|
|
|
Cash
|
11,706
|
|
13,680
|
|
Trade accounts receivable
|
2,604
|
|
1,778
|
|
Inventory
|
-
|
|
425
|
|
Unbilled revenue
|
245
|
|
794
|
|
Prepaid expenses and other assets
|
1,629
|
|
867
|
Total current assets
|
16,184
|
|
17,544
|
|
|
|
|
|
Property, plant and equipment
|
32,665
|
|
31,423
|
Intangible assets
|
13,970
|
|
18,855
|
Total assets
|
62,819
|
|
67,822
|
|
|
|
|
|
|
LIABILITIES & EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable and accrued liabilities
|
3,428
|
|
5,409
|
|
Deferred revenue
|
2,169
|
|
1,968
|
|
Restructuring provision - current
|
670
|
|
1,154
|
|
Loans Payable - current
|
716
|
|
716
|
|
Incentive plan liability - current
|
179
|
|
86
|
Total current liabilities
|
7,162
|
|
9,333
|
|
|
|
|
|
Government loan payable
|
836
|
|
1,045
|
Loans payable
|
-
|
|
143
|
Long-term incentive plan liability
|
285
|
|
316
|
Restructuring provision
|
106
|
|
442
|
Total liabilities
|
8,389
|
|
11,279
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
Share capital
|
123,769
|
|
123,769
|
|
Contributed surplus
|
889
|
|
699
|
|
Accumulated other comprehensive loss
|
(88)
|
|
45
|
|
Deficit
|
(70,140)
|
|
(67,970)
|
Total shareholders' equity
|
54,430
|
|
56,543
|
|
|
|
|
|
Total liabilities and equity
|
62,819
|
|
67,822
|
exactEarth TM Ltd.
|
Interim Condensed Consolidated Statements of Loss and
Comprehensive Loss
|
(in thousands of Canadian Dollars)
|
Unaudited
|
|
|
Three months ended
|
|
Six months ended
|
|
April 30,
|
|
April 30,
|
|
April 30,
|
|
April 30,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
3,711
|
|
5,222
|
|
7,047
|
|
11,602
|
|
Cost of revenue
|
2,830
|
|
2,554
|
|
4,669
|
|
5,182
|
|
Gross margin
|
881
|
|
2,668
|
|
2,378
|
|
6,420
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
1,472
|
|
2,133
|
|
3,435
|
|
4,074
|
|
Product development & R&D
|
426
|
|
467
|
|
836
|
|
930
|
|
Depreciation and amortization
|
961
|
|
1,435
|
|
1,906
|
|
2,812
|
|
Impairment losses
|
-
|
|
27,987
|
|
-
|
|
27,987
|
Loss from operations
|
(1,978)
|
|
(29,354)
|
|
(3,799)
|
|
(29,383)
|
|
|
|
|
|
|
|
|
|
Other income and expense
|
|
|
|
|
|
|
|
|
Other income
|
(1,455)
|
|
-
|
|
(1,455)
|
|
-
|
|
Other expense
|
45
|
|
80
|
|
48
|
|
80
|
|
Restructuring gain
|
(40)
|
|
-
|
|
(8)
|
|
-
|
|
Foreign exchange loss
|
(377)
|
|
57
|
|
(259)
|
|
735
|
|
Interest expense
|
17
|
|
21
|
|
32
|
|
315
|
Total other expense
|
(1,810)
|
|
158
|
|
(1,642)
|
|
1,130
|
|
Income tax expense
|
8
|
|
-
|
|
13
|
|
-
|
Net loss
|
|
(176)
|
|
(29,512)
|
|
(2,170)
|
|
(30,513)
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
Items that may be subsequently reclassified to net income:
|
|
|
|
|
|
|
|
|
Foreign currency translation, net of income tax expense of nil
|
(138)
|
|
154
|
|
(133)
|
|
166
|
Total other comprehensive (loss)/income
|
(138)
|
|
154
|
|
(133)
|
|
166
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
(314)
|
|
(29,358)
|
|
(2,303)
|
|
(30,347)
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
|
Basic loss per share
|
(0.01)
|
|
(1.39)
|
|
(0.10)
|
|
(1.89)
|
Diluted loss per share
|
(0.02)
|
|
(1.39)
|
|
(0.10)
|
|
(1.89)
|
exactEarth TM Ltd.
|
Interim Condensed Consolidated Statements of Cash Flows
|
(in thousands of Canadian dollars)
|
Unaudited
|
|
|
Three months ended
|
|
Six months ended
|
|
|
April 30,
|
|
April 30,
|
|
April 30,
|
|
April 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
(176)
|
|
(29,512)
|
|
(2,170)
|
|
(30,513)
|
Add (deduct) items not involving cash
|
|
|
|
|
|
|
|
|
Non-monetary transaction
|
-
|
|
(882)
|
|
(618)
|
|
(882)
|
|
Non-cash interest
|
34
|
|
33
|
|
71
|
|
69
|
|
Impairment losses
|
-
|
|
27,987
|
|
-
|
|
27,987
|
|
Depreciation and amortization
|
961
|
|
1,435
|
|
1,906
|
|
2,812
|
|
Loss on disposal of assets
|
-
|
|
-
|
|
3
|
|
-
|
|
Long-term incentive plan expense
|
(91)
|
|
45
|
|
174
|
|
65
|
|
Gain on insurance settlement
|
(1,455)
|
|
-
|
|
(1,455)
|
|
-
|
|
Stock-based compensation
|
87
|
|
119
|
|
190
|
|
119
|
|
Technology demonstration program recovery
|
(51)
|
|
-
|
|
(150)
|
|
-
|
Net change in non-cash working capital balances
|
(1,488)
|
|
2,385
|
|
(2,335)
|
|
1,573
|
Other operating cash flows
|
|
|
|
|
|
|
|
|
Restructuring provision - payment of salary continuance
|
(418)
|
|
-
|
|
(820)
|
|
-
|
|
Settlement of RSU units
|
(112)
|
|
-
|
|
(112)
|
|
-
|
|
Technology demonstration program funding
|
-
|
|
-
|
|
552
|
|
-
|
Cash flows from (used in) operations
|
(2,709)
|
|
1,610
|
|
(4,764)
|
|
1,230
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment
|
(100)
|
|
(301)
|
|
(423)
|
|
(1,288)
|
|
Reimbursement of acquisition costs of property, plant and
equipment
|
-
|
|
120
|
|
224
|
|
120
|
|
Insurance recovery
|
3,500
|
|
-
|
|
3,500
|
|
-
|
|
Acquisition of intangible assets
|
(137)
|
|
(1,620)
|
|
(192)
|
|
(3,940)
|
Cash flows from (used in) investing activities
|
3,263
|
|
(1,801)
|
|
3,109
|
|
(5,108)
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Government loan repayment
|
(123)
|
|
(123)
|
|
(246)
|
|
(246)
|
|
Long-term debt repayment
|
(88)
|
|
(29)
|
|
(176)
|
|
(29)
|
|
Shares issued
|
-
|
|
20,440
|
|
-
|
|
20,440
|
|
Shareholder loan advances
|
-
|
|
-
|
|
-
|
|
3,000
|
Cash flows from (used in) financing activities
|
(211)
|
|
20,288
|
|
(422)
|
|
23,165
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
209
|
|
(192)
|
|
103
|
|
(71)
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
552
|
|
19,905
|
|
(1,974)
|
|
19,216
|
Cash, beginning of the period
|
11,154
|
|
1,676
|
|
13,680
|
|
2,365
|
Cash, end of the period
|
11,706
|
|
21,581
|
|
11,706
|
|
21,581
|
|
|
|
|
|
|
|
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
|
Interest paid
|
-
|
|
-
|
|
-
|
|
334
|
|
Interest received
|
-
|
|
30
|
|
-
|
|
34
|
|
Taxes paid
|
8
|
|
-
|
|
13
|
|
-
|
exactEarth TM Ltd.
|
Interim Condensed Consolidated Statements of Changes in
Equity
|
(in thousands of Canadian Dollars)
|
Unaudited
|
For the Six Months Ended April 30, 2017
|
Total
|
Deficit
|
Accumulated
Other
Comprehensive
Loss
|
Share
Capital
|
Contributed
Surplus
|
|
$
|
$
|
$
|
$
|
$
|
Balance October 31, 2016
|
56,543
|
(67,970)
|
45
|
123,769
|
699
|
|
Stock option expense
|
190
|
-
|
-
|
-
|
190
|
|
Comprehensive loss
|
(2,303)
|
(2,170)
|
(133)
|
-
|
-
|
Balance April 30, 2017
|
54,430
|
(70,140)
|
(88)
|
123,769
|
889
|
|
|
|
|
|
|
For the Six Months Ended April 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
Balance October 31, 2015
|
23,066
|
(32,007)
|
(296)
|
55,120
|
249
|
|
Stock Option expense
|
119
|
-
|
-
|
-
|
119
|
|
Comprehensive loss
|
(30,347)
|
(30,513)
|
166
|
-
|
-
|
|
7,349,780 common shares issued on conversion of debt
|
48,209
|
-
|
-
|
48,209
|
-
|
|
3,144,615 common shares issued for cash
|
20,440
|
-
|
-
|
20,440
|
-
|
Balance April 30, 2016
|
61,487
|
(62,520)
|
(130)
|
123,769
|
368
|
SOURCE exactEarth Ltd.
View original content with multimedia: http://www.newswire.ca/en/releases/archive/June2017/08/c3823.html