CAMBRIDGE, ON, Sept. 14, 2017 /CNW/ - exactEarth Ltd. ("the
Company"), a leading provider of Satellite AIS ("S-AIS") data services, announces its financial results for the three- and
nine-month periods ended July 31, 2017. All financial figures are in Canadian dollars unless
otherwise stated.
Q3 2017 Highlights
- Revenue was $2.9 million
- Revenue in the Commercial market increased 26% from Q3 2016
- Revenue backlog was $25.8 million at quarter-end
- Order Bookings were $1.7 million in Q3 2016
- Adjusted EBITDA* was $(1.2) million
- Cash balance was $10.1 million at July 31, 2017
"The key event of the quarter was the official service launch of exactView RT, our second-generation satellite constellation
service," said Peter Mabson, CEO of exactEarth. "Hosted onboard the Iridium NEXT satellite
constellation, exactView RT is a system of more than 60 maritime satellite payloads that we believe will be the only offering on
the market capable of delivering high performance high reliability real-time global vessel tracking for a population of more than
250,000 vessels."
Mr. Mabson added, "As of today, our 16-satellite constellation includes nine exactView RT payloads in service, with additional
launches expected through the end of this year and into 2018. Already we are receiving positive feedback from the market on the
utility of this new capability in core application markets such as surveillance, vessel tracking and commodity flows. We believe
that the real time exactViewRT capability will be a significant driver for the business going forward."
Financial Review
Total revenue for the three- and nine-month periods ended July 31, 2017 ("Q3 2017" and
"year-to-date") was $2.9 million and $10.0 million compared to
$4.0 million and $15.6 million in the same periods last
year. The change in revenue for Q3 2017 was primarily due to $1.5 million of non-cash revenue
generated in Q3 2016 from an Asset Transfer Agreement with Communitech related to the EV9 satellite transfer. There was no
revenue related to the Asset Transfer Agreement recognized in Q3 2017. The change in revenue for the year-to-date period was
primarily due to lower revenue generated by the Government of Canada ("GoC") contract in 2017,
which accounted for $5.3 million of the difference year-over-year, and lower non-cash revenue
related to the Asset Transfer Agreement in 2017, which accounted for $1.7 million of the difference
year-over-year. Excluding the impact of the GoC contract and the Asset Transfer Agreement, revenue would have increased by
$0.4 million (18%) in Q3 2017 and $1.4 million (18%)
year-to-date.
Order bookings for Q3 2017 were $1.7 million compared to $16.0
million in Q3 2016. For the year-to-date period, Order Bookings are $14.3 million compared
to $21.1 million in the same period last year. Revenue backlog at July 31,
2017 was $25.8 million compared to $20.6 million at
July 31, 2016.
Subscription Services revenue for Q3 2017 and year-to-date was $2.6 million and $8.0 million compared to $2.8 million and $12.3
million in the same periods last year. For Q3 2017 and the year-to-date period, exactEarth generated nil and $0.62 million in non-cash Subscription Services revenue, from the Asset Transfer Agreement with Communitech,
compared to $0.68 million and $0.75 million in the same periods last
year. Excluding the impact of the GoC contract and the Asset Transfer Agreement, Subscription Services revenue would have
increased by $0.46 million (22%) in Q3 2017 and $1.0 million (17%)
year-to-date.
Subscription Services revenue in Q3 2017 and year-to-date represented 88% and 80% of total revenue compared to 70% and 78% in
the same periods last year. Subscription Services revenue from commercial customers rose 21% in Q3 2017 and 16% year-to-date
compared to the same periods last year.
Data Products revenue in Q3 2017 and year-to-date was $0.31 million and $0.86 million
compared to $1.0 million and $2.3 million in the same periods last
year. The comparative periods in 2016 include $0.81 million and $1.6
million, respectively, in non-cash Data Products revenue related to the Asset Transfer Agreement with Communitech.
Excluding non-cash revenue from the Asset Transfer Agreement, Data Products revenue would have increased year-over-year. 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 Q3 2017 and year-to-date was $0.05 million and $1.2
million compared to $0.17 million and $1.1 million in the same
periods last year. The increase for the year-to-date period, is primarily due to recognition in Q2 2017 of revenue from the
Company's small vessel contract with the government of Ghana, which has now been completed.
Gross margin in Q3 2017 and year-to-date was 44.5% and 37% compared to 51% and 54% in the same periods last year. Gross margin
decreased year-over-year due primarily to lower Subscription Services and Data Products revenue. This was offset, in part, by
lower operating expenses for the year-to-date period and the reimbursement of costs related to the Company's Technology
Demonstration Program Collaboration Agreement ("TDP Agreement") with MacDonald Dettwiler and
Associates Ltd. TDP Agreement funding recognized as an offset to cost of revenue in Q3 2017 and year-to-date was $0.13
million and $0.28 million compared to $0.55 million in the same
periods last year (TDP agreement funding only started in the Company's Q3 2016).
Selling, general and administrative ("SG&A") expenses for Q3 2017 and year-to-date were $2.1 million and $5.5 million compared to $1.7 million and $5.7
million in the same periods last year. SG&A increased year-over-year and in the third quarter due primarily to
activity related to the launch of exactView RT, the Company's second-generation satellite constellation with real-time S-AIS
feeds, and the implementation of a sales and financial software system.
Product development and research and development ("R&D") expenses for Q3 2017 and year-to-date were $0.5 million and
$1.3 million compared to $0.51 million and $1.4 million in the same periods last year. exactEarth generated $93 thousand in
R&D expense in both Q3 2017 and the year-to-date period. The R&D expense was incurred on Project VESTA, which has an
objective to demonstrate a satellite-based, two-way maritime communications system representing initial implementation of VHF
Data Exchange System (VDES) technology.
Adjusted EBITDA for Q3 2017 and year-to-date was $(1.2) million and $(2.9) million compared
to $(0.29) million and $0.86 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 Q3 2017 and year-to-date was $2.6 million, or $0.12 per share, and
$4.9 million, or $0.23 per share, compared to $1.2 million, or $0.06 per share, and $31.6
million, or $1.77 per share, in the same periods last year. Net loss for the 2016
year-to-date period includes a $28.0 million non-cash impairment charge related to the write-down
of certain assets on the balance sheet. Excluding that item, net loss was greater in the 2017 year-to-date period, primarily due
to lower revenue from the GoC contract, offset in part by lower operating expenses.
exactEarth used $1.2 million of cash in operations in Q3 2017 compared with $1.8 million of cash used in operations in Q3 2016. The lower amount of cash used in operations in Q3 2017
reflects the ongoing efforts the Company is taking to closely manage – and reduce where possible – its cost base. For the
year-to-date period, exactEarth used $6.0 million of cash in operations compared with $1.4 million of cash used in operations in the same period last year. The Company's cash balance at
July 31, 2017 was $10.1 million compared to $13.7 million at October 31, 2016.
As at July 31, 2017, the Company had 21,614,120 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.
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, expectations of our
exactView RT offering relative to competitors, timing of the achievement of real-time global vessel tracking via our
second-generation constellation, timing expectations with respect to launch of satellites, expectations of the exactView RT
capabilities driving growth 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
|
Nine months ended
|
|
|
July 31, 2017
|
|
July 31, 2016
|
|
July 31, 2017
|
|
July 31, 2016
|
Net loss
|
$
|
(2,700)
|
$
|
(1,315)
|
$
|
(4,870)
|
$
|
(31,828)
|
Interest expense (income)
|
|
10
|
|
(3)
|
|
42
|
|
312
|
Income tax expense
|
|
4
|
|
-
|
|
17
|
|
-
|
Depreciation and amortization
|
|
969
|
|
911
|
|
2,875
|
|
3,723
|
EBITDA
|
$
|
(1,717)
|
$
|
(407)
|
$
|
(1,936)
|
$
|
(27,793)
|
Unrealized foreign exchange (gain) loss
|
|
403
|
|
(73)
|
|
56
|
|
215
|
Share-based compensation
|
|
177
|
|
188
|
|
451
|
|
454
|
Impairment losses
|
|
-
|
|
-
|
|
-
|
|
27,987
|
Restructuring costs
|
|
(79)
|
|
-
|
|
(87)
|
|
-
|
Other Income
|
|
-
|
|
-
|
|
(1,455)
|
|
-
|
Adjusted EBITDA
|
$
|
(1,216)
|
$
|
(292)
|
$
|
(2,971)
|
$
|
863
|
exactEarth™ Ltd.
|
Interim Condensed Consolidated Statements of Financial
Position
|
(in thousands of Canadian Dollars)
|
Unaudited
|
|
|
As at
July 31,
|
|
As at
October 31,
|
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
|
ASSETS
|
|
|
|
Current assets
|
|
|
|
|
Cash
|
10,057
|
|
13,680
|
|
Trade accounts receivable
|
2,138
|
|
1,778
|
|
Inventory
|
630
|
|
425
|
|
Unbilled revenue
|
354
|
|
794
|
|
Prepaid expenses and other assets
|
612
|
|
867
|
Total current assets
|
13,791
|
|
17,544
|
|
|
|
|
|
Property, plant and equipment
|
31,954
|
|
31,423
|
Intangible assets
|
13,724
|
|
18,855
|
Total assets
|
59,469
|
|
67,822
|
|
|
|
|
|
|
LIABILITIES & EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable and accrued liabilities
|
3,297
|
|
5,409
|
|
Deferred revenue
|
1,758
|
|
1,968
|
|
Restructuring provision - current
|
561
|
|
1,154
|
|
Loans Payable - current
|
642
|
|
716
|
|
Incentive plan liability - current
|
192
|
|
86
|
Total current liabilities
|
6,450
|
|
9,333
|
|
|
|
|
|
Government loan payable
|
729
|
|
1,045
|
Loans payable
|
-
|
|
143
|
Long-term incentive plan liability
|
342
|
|
316
|
Restructuring provision
|
-
|
|
442
|
Total liabilities
|
7,521
|
|
11,279
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
Share capital
|
123,781
|
|
123,769
|
|
Contributed surplus
|
981
|
|
699
|
|
Accumulated other comprehensive loss
|
26
|
|
45
|
|
Deficit
|
(72,840)
|
|
(67,970)
|
Total shareholders' equity
|
51,948
|
|
56,543
|
|
|
|
|
|
Total liabilities and equity
|
59,469
|
|
67,822
|
exactEarth™Ltd.
|
Interim Condensed Consolidated Statements of Loss and
Comprehensive Loss
|
(in thousands of Canadian Dollars)
|
Unaudited
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
July 31,
|
|
July 31,
|
|
July 31,
|
|
July 31,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
2,934
|
|
4,008
|
|
9,981
|
|
15,610
|
|
Cost of revenue
|
1,627
|
|
1,983
|
|
6,296
|
|
7,165
|
|
Gross margin
|
1,307
|
|
2,025
|
|
3,685
|
|
8,445
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
2,078
|
|
1,654
|
|
5,513
|
|
5,728
|
|
Product development & R&D
|
497
|
|
513
|
|
1,333
|
|
1,443
|
|
Depreciation and amortization
|
969
|
|
911
|
|
2,875
|
|
3,723
|
|
Impairment losses
|
-
|
|
-
|
|
-
|
|
27,987
|
Loss from operations
|
(2,237)
|
|
(1,053)
|
|
(6,036)
|
|
(30,436)
|
|
|
|
|
|
|
|
|
|
Other income and expense
|
|
|
|
|
|
|
|
|
Other income
|
-
|
|
-
|
|
(1,455)
|
|
-
|
|
Other expense
|
37
|
|
75
|
|
85
|
|
155
|
|
Restructuring gain
|
(79)
|
|
-
|
|
(87)
|
|
-
|
|
Foreign exchange loss
|
491
|
|
190
|
|
232
|
|
925
|
|
Interest expense
|
10
|
|
(3)
|
|
42
|
|
312
|
Total other expense
|
459
|
|
262
|
|
(1,183)
|
|
1,392
|
|
Income tax expense
|
4
|
|
-
|
|
17
|
|
-
|
Net loss
|
|
(2,700)
|
|
(1,315)
|
|
(4,870)
|
|
(31,828)
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
Items that may be subsequently reclassified to net income:
|
|
|
|
|
|
|
|
|
Foreign currency translation, net of income tax expense of nil
|
114
|
|
99
|
|
(19)
|
|
266
|
Total other comprehensive income/(loss)
|
114
|
|
99
|
|
(19)
|
|
266
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
(2,586)
|
|
(1,216)
|
|
(4,889)
|
|
(31,562)
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
|
Basic loss per share
|
(0.12)
|
|
(0.06)
|
|
(0.23)
|
|
(1.77)
|
Diluted loss per share
|
(0.12)
|
|
(0.06)
|
|
(0.23)
|
|
(1.77)
|
exactEarth™Ltd.
|
Interim Condensed Consolidated Statements of Cash Flows
|
(in thousands of Canadian dollars)
|
Unaudited
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
July 31,
|
|
July 31,
|
|
July 31,
|
|
July 31,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
(2,700)
|
|
(1,315)
|
|
(4,870)
|
|
(31,828)
|
Add (deduct) items not involving cash
|
|
|
|
|
|
|
|
|
Non-monetary transaction
|
-
|
|
(1,486)
|
|
(618)
|
|
(2,368)
|
|
Non-cash interest
|
31
|
|
44
|
|
101
|
|
113
|
|
Impairment losses
|
-
|
|
-
|
|
-
|
|
27,987
|
|
Depreciation and amortization
|
969
|
|
911
|
|
2,875
|
|
3,723
|
|
Loss on disposal of assets
|
-
|
|
-
|
|
3
|
|
-
|
|
Long-term incentive plan expense
|
76
|
|
7
|
|
250
|
|
72
|
|
Gain on insurance settlement
|
-
|
|
-
|
|
(1,455)
|
|
-
|
|
Stock-based compensation
|
91
|
|
181
|
|
282
|
|
300
|
|
Technology demonstration program recovery
|
(132)
|
|
(552)
|
|
(282)
|
|
(552)
|
Net change in non-cash working capital balances
|
377
|
|
441
|
|
(1,965)
|
|
1,128
|
Other operating cash flows
|
|
|
|
|
|
|
|
|
Restructuring provision - payment of salary continuance
|
(128)
|
|
-
|
|
(948)
|
|
-
|
|
Settlement of RSU units
|
(6)
|
|
-
|
|
(112)
|
|
-
|
|
Technology demonstration program funding
|
214
|
|
-
|
|
766
|
|
-
|
Cash flows used in operations
|
(1,208)
|
|
(1,769)
|
|
(5,973)
|
|
(1,425)
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment
|
(196)
|
|
(829)
|
|
(619)
|
|
(2,117)
|
|
Reimbursement of acquisition costs of property, plant and
equipment
|
172
|
|
-
|
|
396
|
|
120
|
|
Insurance recovery
|
-
|
|
-
|
|
3,500
|
|
-
|
|
Acquisition of intangible assets
|
15
|
|
(3,731)
|
|
(178)
|
|
(6,785)
|
Cash flows from investing activities
|
(9)
|
|
(4,560)
|
|
3,099
|
|
(8,782)
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Government loan repayment
|
(123)
|
|
(123)
|
|
(368)
|
|
(369)
|
|
Long-term debt repayment
|
(87)
|
|
(88)
|
|
(262)
|
|
(117)
|
|
Shares issued
|
12
|
|
-
|
|
12
|
|
20,440
|
|
Shareholder loan advances
|
-
|
|
-
|
|
-
|
|
3,000
|
Cash flows used in financing activities
|
(198)
|
|
(211)
|
|
(618)
|
|
22,954
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
(234)
|
|
46
|
|
(131)
|
|
(25)
|
|
|
|
|
|
|
|
|
|
Net decrease in cash
|
(1,649)
|
|
(6,494)
|
|
(3,623)
|
|
12,722
|
Cash, beginning of the period
|
11,706
|
|
21,581
|
|
13,680
|
|
2,365
|
Cash, end of the period
|
10,057
|
|
15,087
|
|
10,057
|
|
15,087
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
|
Interest paid
|
-
|
|
-
|
|
-
|
|
334
|
|
Interest received
|
20
|
|
30
|
|
59
|
|
81
|
|
Income taxes paid
|
3
|
|
-
|
|
16
|
|
-
|
exactEarth™Ltd.
|
Interim Condensed Consolidated Statements of Changes in
Equity
|
(in thousands of Canadian Dollars)
|
Unaudited
|
For the Nine Months Ended July 31, 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
|
|
282
|
|
-
|
|
-
|
|
-
|
|
282
|
|
Issue of common shares
|
|
12
|
|
-
|
|
-
|
|
12
|
|
-
|
|
Comprehensive loss
|
|
(4,889)
|
|
(4,870)
|
|
(19)
|
|
-
|
|
-
|
Balance July 31, 2017
|
|
51,948
|
|
(72,840)
|
|
26
|
|
123,781
|
|
981
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended July 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance October 31, 2015
|
|
23,066
|
|
(32,007)
|
|
(296)
|
|
55,120
|
|
249
|
|
Stock Option expense
|
|
300
|
|
-
|
|
-
|
|
-
|
|
300
|
|
Comprehensive loss
|
|
(31,562)
|
|
(31,828)
|
|
266
|
|
-
|
|
-
|
|
7,349,780 common shares issued on conversion of debt
|
48,166
|
|
-
|
|
-
|
|
48,166
|
|
-
|
|
3,144,615 common shares issued for cash
|
|
20,440
|
|
-
|
|
-
|
|
20,440
|
|
-
|
Balance July 31, 2016
|
|
60,410
|
|
(63,835)
|
|
(30)
|
|
123,726
|
|
549
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE exactEarth Ltd.
View original content with multimedia: http://www.newswire.ca/en/releases/archive/September2017/14/c6341.html