William "Mac" Evans, former President of the Canadian Space
Agency, to join Board
Board forms Special Committee to explore and evaluate potential strategic alternatives focused on
maximizing shareholder value
CAMBRIDGE, ON, Jan. 25, 2018 /CNW/ - exactEarth Ltd. ("the
Company"), a leading provider of Satellite AIS ("S-AIS") data services, announces its financial results for the three- and
twelve-month periods ended October 31, 2017. All financial figures are in Canadian dollars
unless otherwise stated.
2017 Financial Highlights
- Revenue was $12.8 million
- Revenue in the Commercial market increased 14% from 2016
- Revenue backlog was $26.0 million at year-end
- Order Bookings were $17.3 million in 2017
- Adjusted EBITDA* was ($4.5) million
- Net loss was ($33.8) million, which included a $26.9 million
non-cash charge related to the impairment and write-down of certain assets
- Cash balance was $8.1 million at October 31, 2017
"Our major milestone in 2017 was the formal launch our second-generation satellite constellation capability, exactView RT
Powered by Harris, which will make us the first provider capable of delivering global S-AIS vessel data in real-time," said
Peter Mabson, CEO of exactEarth. "This constellation will ultimately consist of 58 satellite
payloads hosted onboard the Iridium NEXT constellation, and as of today, 18 are already in operation.
Powered by its real-time capability, exactView RT is a premium S-AIS service, which we believe when fully deployed will appeal
to all AIS users, but in particular, to those involved in security, surveillance and search-and-rescue. Superior vessel
detection, rapid update rate, longevity and reliability, and continuous innovation, are all features of exactView RT that we
believe will be unrivaled in the market. In 2018 we will focus on capitalizing on this evolving service advantage as well as
seeking new opportunities to monetize the data that we are collecting daily on a population of more than 250,000 vessels."
Financial Review
Total revenue for the three- and twelve-month periods ended October 31, 2017 ("Q4 2017" and
"full-year") was $2.9 million and $12.8 million compared to
$3.3 million and $18.9 million in the same periods last
year. The change in revenue for Q4 2017 was primarily due to $0.68 million of non-cash revenue
generated in Q4 2016 from an Asset Transfer Agreement with Communitech ("Asset Transfer Agreement") related to the EV9 satellite
transfer. There was no revenue related to the Asset Transfer Agreement recognized in Q4 2017. The change in revenue for the
full-year 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 $2.4
million of the difference year-over-year. Excluding the loss of revenue associated with the GoC contract and the Asset
Transfer Agreement, total revenue would have increased 8% in Q4 2017 and would have increased 14% year-over-year.
Order bookings for Q4 2017 were $3.0 million compared to $6.1
million in Q4 2016. For the full-year, Order Bookings were $17.3 million compared to
$27.0 million last year. Revenue backlog at October 31, 2017 was
$26.0 million compared to $22.6 million at October 31, 2016.
Subscription Services revenue for Q4 2017 and full-year periods was $2.7 million and
$10.6 million compared to $2.8 million and $15.1 million in the same periods last year. For Q4 2017 and the full-year, exactEarth generated nil and
$0.62 million in non-cash Subscription Services revenue, from the Asset Transfer Agreement,
compared to $0.68 million and $1.4 million in the same periods last
year. Excluding the loss of revenue associated with the GoC contract and the Asset Transfer Agreement, Subscription Services
revenue would have increased by 25% in Q4 2017 and 18% for the full-year.
Subscription Services revenue for the Q4 2017 and full-year periods represented 94% and 83% of total revenue compared to 85%
and 80% in the same periods last year. Subscription Services revenue from commercial customers rose 2% in Q4 2017 and 12% for the
full-year, compared to the same periods last year.
Data Products revenue for the Q4 2017 and full-year periods was $0.13 million and $1.0
million compared to $0.17 million and $2.4 million in the same
periods last year. The comparative periods in 2016 include non-cash Data Products revenue of nil and $1.6
million, respectively, related to the Asset Transfer Agreement. 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 for the Q4 2017 and full-year periods was $0.04 million and $1.2 million compared to $0.32 million and $1.4
million in the same periods last year.
Gross margin for the Q4 2017 and full-year periods was 30% and 33% compared to 21% and 48% in the same periods last year.
Gross margin increased quarter-over-quarter due to a greater percentage of revenue generated from higher margin Subscription
Services. Gross margin decreased in the full-year period 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 for 2017 was $0.38
million compared to $0.68 million in 2016 (TDP agreement funding started in the Company's Q3
2016).
Selling, general and administrative ("SG&A") expense for the Q4 2017 and full-year periods was $1.9 million and
$7.0 million compared to $1.7 million and $7.5
million in the same periods last year. SG&A decreased year-over-year due primarily to lower payroll expenses resulting
from the restructuring undertaken in October 2016. Commission expenses may cause SG&A may
fluctuate from quarter-to-quarter depending on the volume of new subscriptions versus renewals and the timing of renewals.
Product development and research and development ("R&D") expense for the Q4 2017 and full-year periods was $0.36
million and $1.7 million compared to $0.51 million and $2.0 million in the same periods last year. exactEarth generated $0.24 million in
R&D expense in 2017. The R&D expense was incurred on Project VESTA, which is a proof-of-concept related to VHF data
exchange technology.
Adjusted EBITDA for the Q4 2017 and full-year periods was ($1.5) million and ($4.5) million
compared to $(0.96) million and $0.52 million in the same periods
last year. The quarter-over-quarter decrease in Adjusted EBITDA is due to an increased unrealized foreign exchange loss and a
restructuring expense recovery, offset in part by a greater percentage of revenue being generated from higher margin Subscription
Services and lower operating expenses resulting from the restructuring in October 2016. 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 the Q4 2017 and full-year periods was ($29.0) million, or ($1.34) per share,
and ($33.8) million, or ($1.57) per share, compared to ($4.1) million, or ($0.19) per share, and ($36.0)
million, or ($1.90) per share, in the same periods last year. Net loss for the Q4 2017 and
full-year periods includes a $26.9 million non-cash charge related to the impairment and write-down
of certain assets. Net loss for the 2016 full-year period includes a $28.0 million non-cash
impairment charge related to the write-down of certain assets on the balance sheet.
Net loss for fiscal 2017 excluding the non-cash impairment of $26.9 million, other income of
$1.5 million and the restructuring reversal of $0.1 million, was
($8.5) million. Net loss for fiscal 2016 excluding the non-cash impairment of $28.0 million and the restructuring charge of $1.7 million, was ($6.2) million. Excluding those items, the fiscal 2017 net loss is higher than the fiscal 2016 net loss
primarily due to lower revenue, which was partially offset by decreases in cost of revenue, SG&A expense, product development
expense and interest expense.
exactEarth used $1.6 million of cash in operations in Q4 2017 compared with $1.4 million of cash used in operations in Q4 2016. For the full-year period, exactEarth used $7.7 million of cash in operations compared with $2.9 million of cash used in
operations in fiscal 2016. The Company's cash balance at October 31, 2017 was $8.1 million compared to $13.7 million at October 31,
2016.
As at October 31, 2017, the Company had 21,614,120 shares outstanding.
Change to Board of Directors
exactEarth is pleased to announce upcoming proposed changes to its board of directors (the "Board") through the addition to
its Board of William "Mac" Evans . Mr. Evans is expected to be appointed to the Board
effective January 25, 2018.
Mr. Evans has more than 35 years of experience in the Canadian Space Program, and served as President of the Canadian Space
Agency from 1994 to 2001. Mr. Evans also led the development of the Canadian Astronaut and RADARSAT programs and negotiated
Canada's role in the ISS and a number of international agreements that are the foundation of
Canada's international space partnerships. In 2004, Mr. Evans was Chief of Staff for the
Minister of National Defence (Canada). He is currently of Chair of the Defence Advisory
Board, which provides advice to the Chief of the Defence Staff and the Deputy Minister of National Defence. In 2016, Mr. Evans
was appointed to the Order of Canada and in 2017, he was appointed to Canada's Space Advisory Board, which advises the Minister of Industry, Science and Economic Development.
"We are very pleased that Mac Evans has agreed to join our Board," said Eric Zahler, Chairman of the Board of exactEarth. "He brings a wealth of experience and knowledge about
Canadian space policy, and we look forward to his counsel and guidance as we continue to roll out our enhanced maritime
surveillance capabilities and advanced analytics, through our next generation, real-time, satellite-AIS constellation."
Concurrent with this new appointment, Pui-Ling Chan informed the Board that he will not stand
for re-election at the Company's next shareholder's meeting in order to pursue other personal opportunities. Added Mr.
Zahler: "I'd like to thank Pui-Ling for having played an active role on our board since the Company went public in February 2016. We are grateful and appreciative of the contributions he has made, and we wish him continued
success in the future."
Review of Strategic Alternatives
The Company also announced today that the Board has commenced a process to explore and evaluate potential strategic
alternatives focused on maximizing shareholder value. These alternatives could include, among other things, a financing, a sale
of assets, a sale of the Company or a merger or other business combination or other strategic transactions that may be available
to the Company.
In conjunction with the strategic review, the Company's Board has formed a special committee of independent directors to
oversee the strategic review process (the "Special Committee"). The Special Committee will be chaired by Eric Zahler and includes Maria Izurieta and Mac
Evans. It is the intention of the Special Committee to engage a financial advisor in the coming weeks. The Company's Board
is committed to fully evaluating appropriate strategic alternatives while concurrently supporting management and employees in
their delivery of services and products to customers. The Board believes that this course of action is in the best interests of
the Company and its stakeholders.
The Board has not set a timetable for this process nor has it made any decisions related to any strategic alternatives at this
time. There can be no assurance that the exploration and review of strategic alternatives will result in a transaction. The
Company does not intend to provide announcements or updates unless or until it determines that further disclosure is required by
law.
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, growth opportunities for the Company in the maritime information services market and the outcome of
a strategic review process. 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 (000's)
|
Three months ended October 31
|
Year ended October 31
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net loss
|
$
|
(28,966)
|
$
|
(4,135)
|
$
|
(33,834)
|
$
|
(35,963)
|
|
Interest expense (income)
|
|
9
|
|
(8)
|
|
52
|
|
304
|
|
Income tax expense
|
|
8
|
|
41
|
|
24
|
|
41
|
|
Depreciation and amortization
|
|
916
|
|
926
|
|
3,791
|
|
4,649
|
EBITDA
|
$
|
(28,033)
|
$
|
(3,176)
|
$
|
(29,967)
|
$
|
(30,969)
|
|
Unrealized foreign exchange loss
|
|
(432)
|
|
68
|
|
(376)
|
|
906
|
|
Share-based compensation
|
|
68
|
|
401
|
|
519
|
|
855
|
|
Impairment losses
|
|
26,886
|
|
-
|
|
26,886
|
|
27,987
|
|
Restructuring costs
|
|
(12)
|
|
1,744
|
|
(99)
|
|
1,744
|
|
Other income
|
|
-
|
|
-
|
|
(1,455)
|
|
-
|
Adjusted EBITDA
|
$
|
(1,523)
|
$
|
(963)
|
$
|
(4,492)
|
$
|
523
|
exactEarth TM Ltd.
|
Consolidated Statements of Financial Position
|
(in thousands of Canadian dollars)
|
|
|
|
As at
October 31,
|
|
As at
October 31,
|
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
ASSETS
|
|
|
|
Current assets
|
|
|
|
|
Cash
|
8,117
|
|
13,680
|
|
Trade accounts receivable
|
3,171
|
|
1,778
|
|
Inventory
|
-
|
|
425
|
|
Unbilled revenue
|
425
|
|
794
|
|
Prepaid expenses and other assets
|
1,266
|
|
867
|
Total current assets
|
12,979
|
|
17,544
|
|
|
|
|
|
|
Property, plant and equipment
|
12,576
|
|
31,423
|
|
Intangible assets
|
5,405
|
|
18,855
|
|
Total assets
|
30,960
|
|
67,822
|
|
|
|
|
|
LIABILITIES & EQUITY
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable and accrued liabilities
|
3,722
|
|
5,431
|
|
Deferred revenue
|
2,064
|
|
1,968
|
|
Restructuring provision - current
|
388
|
|
1,154
|
|
Loans payable - current
|
567
|
|
716
|
|
Long-term incentive plan liability - current
|
166
|
|
64
|
Total current liabilities
|
6,907
|
|
9,333
|
|
|
|
|
|
|
Government loan payable
|
662
|
|
1,045
|
|
Loans payable
|
-
|
|
143
|
|
Long-term incentive plan liability
|
343
|
|
316
|
|
Restructuring provision
|
-
|
|
442
|
|
Other long-term liabilities
|
45
|
|
-
|
Total liabilities
|
7,957
|
|
11,279
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
Share capital
|
123,781
|
|
123,769
|
|
Contributed surplus
|
1,070
|
|
699
|
|
Accumulated other comprehensive income (loss)
|
(44)
|
|
45
|
|
Deficit
|
(101,804)
|
|
(67,970)
|
Total shareholders' equity
|
23,003
|
|
56,543
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
30,960
|
|
67,822
|
exactEarthTMLtd.
|
Consolidated Statements of Loss and Comprehensive Loss
|
(in thousands of Canadian dollars)
|
|
|
|
Three months ended
|
|
For the Year Ended
|
|
|
October 31,
|
|
October 31,
|
|
October 31,
|
|
October 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
2,852
|
|
3,308
|
|
12,833
|
|
18,918
|
|
Cost of revenue
|
1,998
|
|
2,607
|
|
8,618
|
|
9,772
|
|
Gross margin
|
854
|
|
701
|
|
4,215
|
|
9,146
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
1,924
|
|
1,735
|
|
7,004
|
|
7,463
|
|
Product development and R&D
|
364
|
|
507
|
|
1,692
|
|
1,950
|
|
Depreciation and amortization
|
916
|
|
926
|
|
3,791
|
|
4,649
|
|
Impairment losses
|
26,886
|
|
-
|
|
26,886
|
|
27,987
|
Loss from operations
|
(29,236)
|
|
(2,467)
|
|
(35,158)
|
|
(32,903)
|
|
|
|
|
|
|
|
|
|
Other expenses (income)
|
|
|
|
|
|
|
|
|
Other income
|
-
|
|
(210)
|
|
(1,455)
|
|
(55)
|
|
Other expense
|
-
|
|
-
|
|
197
|
|
-
|
|
Restructuring expense (recovery)
|
(12)
|
|
1,744
|
|
(99)
|
|
1,744
|
|
Foreign exchange loss (gain)
|
(275)
|
|
101
|
|
(43)
|
|
1,026
|
|
Interest expense
|
9
|
|
(8)
|
|
52
|
|
304
|
Total other expenses (income)
|
(278)
|
|
1,627
|
|
(1,348)
|
|
3,019
|
|
Income tax expense
|
8
|
|
41
|
|
24
|
|
41
|
Net loss
|
|
(28,966)
|
|
(4,135)
|
|
(33,834)
|
|
(35,963)
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
Items that may be subsequently reclassified to net income:
|
|
|
|
|
|
|
|
|
Foreign currency translation, net of income tax expense of nil
|
(69)
|
|
(221)
|
|
(89)
|
|
341
|
Total other comprehensive income (loss)
|
(69)
|
|
(221)
|
|
(89)
|
|
341
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
(29,035)
|
|
(4,356)
|
|
(33,923)
|
|
(35,622)
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
(1.34)
|
|
(0.19)
|
|
(1.57)
|
|
(1.90)
|
|
|
|
|
|
|
|
|
|
exactEarth™ Ltd.
|
Consolidated Statements of Cash Flows
|
(in thousands of Canadian dollars)
|
|
|
|
|
Three months ended
|
|
Year ended
|
|
|
October 31,
|
|
October 31,
|
|
October 31,
|
|
October 31,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
(28,966)
|
|
(4,135)
|
|
(33,834)
|
|
(35,963)
|
Add (deduct) items not involving cash
|
|
|
|
|
|
|
|
|
Non-monetary transaction
|
-
|
|
(680)
|
|
(618)
|
|
(3,048)
|
|
Non-cash interest
|
27
|
|
40
|
|
126
|
|
153
|
|
Impairment losses
|
26,886
|
|
-
|
|
26,886
|
|
27,987
|
|
Depreciation and amortization
|
928
|
|
926
|
|
3,791
|
|
4,649
|
|
Loss on disposal of assets
|
-
|
|
-
|
|
3
|
|
-
|
|
Foreign exchange loss on revaluation of foreign currency shareholder
loans
|
-
|
|
452
|
|
-
|
|
452
|
|
Long-term incentive plan expense
|
1
|
|
248
|
|
245
|
|
320
|
|
Gain on insurance settlement
|
-
|
|
-
|
|
(1,455)
|
|
-
|
|
Stock-based compensation
|
90
|
|
150
|
|
380
|
|
450
|
|
Technology demonstration program recovery
|
(99)
|
|
(667)
|
|
(381)
|
|
(667)
|
|
Restructuring reserve - revaluation/cancellation of units
|
-
|
|
-
|
|
(99)
|
|
-
|
|
Net change in non-cash working capital balances
|
(360)
|
|
638
|
|
(2,347)
|
|
1,214
|
Other operating cash flows
|
|
|
|
|
|
|
|
|
Restructuring provision - payment of salary continuance
|
(174)
|
|
1,596
|
|
(1,109)
|
|
1,596
|
|
Settlement of RSU units
|
-
|
|
-
|
|
(112)
|
|
-
|
|
Technology demonstration program funding received
|
99
|
|
-
|
|
817
|
|
-
|
Cash flows used in operations
|
(1,568)
|
|
(1,432)
|
|
(7,707)
|
|
(2,857)
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment
|
(344)
|
|
(255)
|
|
(780)
|
|
(2,372)
|
|
Reimbursement of acquisition costs of property, plant and
equipment
|
-
|
|
-
|
|
396
|
|
120
|
|
Insurance recovery
|
-
|
|
-
|
|
3,500
|
|
-
|
|
Acquisition of intangible assets
|
58
|
|
478
|
|
(121)
|
|
(6,307)
|
Cash flows from (used in) investing activities
|
(286)
|
|
223
|
|
2,995
|
|
(8,559)
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Government loan repayment
|
(82)
|
|
(123)
|
|
(451)
|
|
(492)
|
|
Long-term debt repayment
|
(88)
|
|
(87)
|
|
(350)
|
|
(204)
|
|
Shares issued
|
-
|
|
-
|
|
-
|
|
20,440
|
|
Shareholder loan advances
|
-
|
|
-
|
|
-
|
|
3,000
|
Cash flows from (used in) financing activities
|
(170)
|
|
(210)
|
|
(801)
|
|
22,744
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
80
|
|
12
|
|
(50)
|
|
(13)
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
(1,944)
|
|
(1,407)
|
|
(5,563)
|
|
11,315
|
Cash, beginning of the period
|
10,057
|
|
15,087
|
|
13,680
|
|
2,365
|
Cash, end of the period
|
8,113
|
|
13,680
|
|
8,117
|
|
13,680
|
exactEarth™ Ltd.
|
Consolidated Statements of Changes in Equity
|
(in thousands of Canadian dollars)
|
|
For the Year Ended October 31, 2017
|
Total
|
|
Deficit
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Share
Capital
|
|
Contributed
Surplus
|
|
|
$
|
|
$
|
|
$
|
$
|
|
$
|
Balance at October 31, 2016
|
56,543
|
|
(67,970)
|
|
45
|
|
123,769
|
|
699
|
|
Stock-based compensation expense
|
380
|
|
-
|
|
-
|
|
-
|
|
380
|
|
Issuance of common shares
|
3
|
|
-
|
|
-
|
|
12
|
|
(9)
|
|
Comprehensive loss
|
(33,923)
|
|
(33,834)
|
|
(89)
|
|
-
|
|
-
|
Balance at October 31, 2017
|
23,003
|
|
(101,804)
|
|
(44)
|
|
123,781
|
|
1,070
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended October 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, October 31, 2015
|
23,066
|
|
(32,007)
|
|
(296)
|
|
55,120
|
|
249
|
|
Stock-based compensation expense
|
450
|
|
-
|
|
-
|
|
-
|
|
450
|
|
Comprehensive income (loss)
|
(35,622)
|
|
(35,963)
|
|
341
|
|
-
|
|
-
|
|
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 at October 31, 2016
|
56,543
|
|
(67,970)
|
|
45
|
|
123,769
|
|
699
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE exactEarth Ltd.
View original content with multimedia: http://www.newswire.ca/en/releases/archive/January2018/25/c1719.html