share_log

BuildDirect Reports Fourth Quarter and Year Ended December 31, 2023 Financial Results

BuildDirect Reports Fourth Quarter and Year Ended December 31, 2023 Financial Results

BuildDirect公布截至2023年12月31日的第四季度和年度财务业绩
newsfile ·  04/29 07:52
  • Delivered Adjusted EBITDA of $3.55 million, an increase of $2.27 million year-over-year.

  • Operating activities provided cash of $4.0 million, an increase of $5.9 million year-over-year.

  • Cash and cash equivalents as at December 31, 2023 was $2.6M, a decrease of $1.5 million year-over-year; although working capital as at December 31, 2023 was $2.8 million, an increase of $1.1 million, year-over-year.

  • Company to host Fourth Quarter and Year Ended December 31, 2023 earnings conference call on April 29 ,2024 at 1:30 PM (PDT) / 4:30 PM (EDT)

  • 创业板收入调整后为355万元,同比增加了227万元。

  • 经营活动产生了现金流400万元,同比增加了590万元。

  • 截至2023年12月31日,现金及现金等价物为260万元,同比减少150万元;然而,截至2023年12月31日的营运资金为280万元,同比增加110万元。

  • 公司将于2024年4月29日下午1点30分(太平洋夏令时)/下午4点30分(东部夏令时)举行业绩会。

BuildDirect reports in US dollars and in accordance with IFRS.

BuildDirect根据国际财务报告准则发布以美元为基础的报告。

Vancouver, British Columbia--(Newsfile Corp. - April 29, 2024) - BuildDirect.com Technologies Inc. (TSXV: BILD) ("BuildDirect" or the "Company") a leading omnichannel building material retailer, today announced its financial results for the Fourth Quarter ("Q4 2023") and full-year audited financial results for the year ended December 31, 2023 ("FY 2023").

卑诗省温哥华-- (新闻资讯公司 - 2024年4月29日) - BuildDirect.com科技有限公司 (tsxv:bild)("公司")是一家领先的全渠道建筑材料零售商,今天宣布其第四季度("Q4")的财务业绩和截至2023年12月31日全年审计财务业绩。BuildDirect"或"公司 2023年第四季度 2023财年").

"We are pleased to announce Q4 2023 results, which further solidifies the progress the team has made with respect to profitability and strategic growth," said Shawn Wilson, CEO of BuildDirect. "Overall, BuildDirect achieved strong financial performance as highlighted by its adjusted EBITDA of $3.55 million for the FY 2023, for an increase of $2.27 million as compared to the previous fiscal year."

``我们很高兴宣布2023财年第四季度的业绩,这进一步证实了团队在盈利能力和战略发展方面所取得的进展,BuildDirect在财务业绩上表现出色,其中调整后的EBITDA为355万元,较上一财年增加了227万元。'' BuildDirect首席执行官肖恩·威尔逊说。

Fourth Quarter and Full Year 2023 Financial Results Conference Call

2023年第四季度和全年财务结果电话会议

BuildDirect will host a conference call to discuss the Company's financial results at 1:30 PM (PDT) / 4:30 PM (EDT) on Monday, April 29, 2024. To access the conference call, participants need to register at

BuildDirect将在下午1点30分(太平洋夏令时)/下午4点30分(东部夏令时)举行电话会议,讨论公司的财务业绩。下午1点30分(太平洋夏令时)/下午4点30分(东部夏令时)2024年4月29日星期一。要参加电话会议,参与者需要在以下网址注册:

The replay will be available approximately 24 hours after the completion of the conference call. In addition, an archived replay will be available on the Investor Relations section of the Company's website at .

会议结束后约24小时内将提供重播。此外,可在公司网站的投资者关系部门上找到存档的重播:

Among other things, BuildDirect will discuss long-term financial outlook on the conference call and related materials will be available on the Company's website at . Investors should carefully review the factors, assumptions, risks and uncertainties included in such related materials concerning such long-term financial outlook.

除其他事项外,BuildDirect还将在电话会议上讨论长期的财务展望,并且与之相关的材料将可以在公司的网站上找到。投资者应该仔细阅读此类相关材料中包含的因素、假设、风险和不确定性,涉及到这种长期的财务展望。

Q4 2023 and FY 2023 Highlights:

Q4 2023和2023财年亮点:

1. Revenue:

1. 营业收入:



For the three months ended

% Change

For the three months ended December 31

% Change
In MM
Q4 2023

Q3 2023 vs Q3 2023

2023

2022

vs 2022


















Revenue $ 16.9
$ 18.4

-8.2%
$ 16.9
$ 21.7

-22.1%




















For the year ended December 31

% Change
In MM






2023

2022

vs 2022












Revenue





$ 72.3
$ 92.2

-21.6%


为期三个月的截至日期

% 变化

截至12月31日的三个月内

% 变化
在Mm
2023年第四季度

2023年第三季度 相对于Q3 2023

2023

2022

比2022年


















营收 $ 16.9
$ 18.4

-8.2%
$ 16.9
$ 21.7

-22.1%




















截至

% 变化
在Mm






2023

2022

比2022年












营收





$ 72.3
$ 92.2

-21.6%

Total revenue was $16.9 million for Q4 2023, a decrease of 8.2% and 22.1% sequentially quarter-over-quarter and year-over-year, respectively. Overall, total revenue for FY 2023 was $72.3 million, a decrease of 21.6% from prior year ended December 31, 2022 ("FY 2022") revenue of $92.2 million. The decrease follows from our strategy to temporarily scale down E-commerce operations to facilitate our platform migration and enhancements initiative. This initiative lowered systems operating costs and helped to create positive adjusted EBITDA results to-date.

2023财年第四季度总营业收入为1690万美元,环比和同比分别下降了8.2%和22.1%。总营业收入为7230万美元,同比去年12月31日前一财年下降21.6%("9220万美元)。这是由于我们的策略,暂时缩小电子商务业务以便进行平台迁移和增强计划。这一举措降低了系统运营成本,并有助于创造迄今为止的调整后EBITDA结果。2022财年2. 毛利率:

2. Gross margin:

截至12月31日的年度



For the three months ended December 31

% Change

For the year ended December 31

% Change
In MM
2023

2022

vs 2022

2023

2022

vs 2022
Gross margin $ 6.0
$ 7.9

-24.1%
$ 27.8
$ 32.0

-13.1%
Gross margin % 35.2%

36.4%
-1.2%
38.5%

34.7%
3.8%


截至12月31日的三个月内

% 变化

截至

% 变化
在Mm
2023

2022

比2022年

2023

2022

比2022年
毛利率 $ 6.0
$ 7.9

-24.1%
$ 27.8
$ 32.0

-13.1%
毛利率% 35.2%

36.4%
-1.2%
38.5%

34.7%
3.8%

Gross margin was $6.0 million and $27.8 million for Q4 2023 and FY 2023, respectively, representing a decrease of 24.1% and 13.1% from Q4 FY 2022 and FY 2022, respectively. The decrease can be attributed to our strategy noted in Revenue above. Although, gross margin as a percentage of revenue increased to 38.5% from 34.7% in FY 2023 from FY 2022, respectively, for an increase of 380 bps year-over-year. This can be attributed to our strategy noted in Revenue above and the Company's continued focus on the more profitable Pro customer base.

2023财年第四季度和全年毛利率分别为600万美元和2780万美元,相对于2022财年Q4和全年分别下降了24.1%和13.1%。这一下降可以归因于我们在营业收入方面提到的策略。虽然毛利率占营业收入的百分比从2022财年的34.7%上升至2023财年的38.5%,同比增长380个基点。这可以归因于我们在营业收入方面提到的策略以及公司不断专注于更有利可图的专业客户群体。

3. Adjusted EBITDA*:

3. 调整后的EBITDA *:



For the three months ended December 31

% Change

For the year ended December 31

% Change
In MM
2023

2022 vs 2022

2023

2022

vs 2022


















Adjusted EBITDA $ 0.073
$ 0.412
-82.3%
$ 3.551
$ 1.275
178.5%


截至12月31日的三个月内

% 变化

截至

% 变化
在Mm
2023

2022 比2022年

2023

2022

比2022年


















调整后的息税折旧及摊销前利润 $ 0.073
$ 0.412
-82.3%
$ 3.551
$ 1.275
178.5%

Adjusted EBITDA was $.073 million and $3.55 million for Q4 2023 and FY 2023, respectively, representing eight (8) consecutive quarters of positive adjusted EBITDA. This can largely be attributed to the temporary scale-down of our E-commerce business, improved gross margins and lower operating expenses.

调整后的EBITDA分别为2023年第四季度7300万美元和2023年全年355万美元,连续8个季度EBITDA为正数。这主要归因于我们电子商务业务的临时缩减,改善的毛利率和更低的营业费用。

*Adjusted EBITDA is a non-IFRS measure. See the "Non-IFRS Measures" section and the reconciliation therein.

*调整后的EBITDA是一项非IFRS指标。请参阅“非IFRS指标”部分及其中的调整。.

  1. Working Capital**:
  1. 运营资本**:
In MM

As at December 31,

$ Change
Working capital:

2023

2022

vs 2022
Total current assets
$ 14.6
$ 17.0

Total current liabilities
$ 11.8
$ 15.3

Total working capital
$ 2.8
$ 1.7
$ 1.1
以百万为单位

截至2023年12月31日

$ 变化
运营资本:

2023

2022

比2022年
总现金资产
$ 14.6
$ 17.0

总流动负债
$ 11.8
$ 15.3

总运营资本
$ 2.8
$ 1.7
$ 1.1

As at December 31, 2023, working capital was $2.8 million compared to $1.7 million as at December 31, 2022, for an increase of $1.1 million. This increase can largely be attributed to the increase in cash from operating activities.

截至2023年12月31日,工作资本为280万美元,而截至2022年12月31日为170万美元,增加了110万美元。这主要归因于经营活动现金流入的增加。

**Working capital is a non-IFRS measure. It is calculated as noted above.

**工作资本是一项非IFRS指标。按照上述方法计算。

  1. Loans Payable:
  1. 应付贷款:

On September 28, 2023, the Company announced the amendment of secured notes issued by BuildDirect Operations Limited, a wholly owned subsidiary of the Company ("BuildDirect Operations") to: (a) Deans Knight Capital Management Ltd. in its capacity as portfolio manager on behalf and for the benefit of two fully managed accounts in March 2018 (the "2018 Notes"); and (b) Pelecanus Investments Ltd., Lyra Growth Partners Inc. and Beedie Investments Ltd. in June 2022 (the "2022 Notes").

在2023年9月28日,该公司宣布修改由其全资子公司BuildDirect Operations Limited发行的担保票据(“BuildDirect”):(a)Deans Knight Capital Management Ltd.于2018年3月代表和为两个完全管理的账户(“2018票据”)进行投资组合管理;(b)Pelecanus Investments Ltd.、Lyra Growth Partners Inc.和Beedie Investments Ltd.于2022年6月投资。2018票据如下修改:(a)到期日延长至2025年9月30日;(b)从2023年10月1日起,适用于2018票据的利率降低至12%;(c)BuildDirect同意继续向2018票据的总未偿本金的每个季度支付一定金额,从2023年12月31日起开始支付(“季度本金支付”);(d)合计未偿还本金金额6%的费用(在下述描述的9月本金支付后)已添加到2018票据的总未偿本金中,并将由BuildDirect按照修改后的2018票据的规定作为该本金的一部分支付。作为上述修改的条件,BuildDirect还向代表Deans Knight Noteholders的人于2023年9月30日前后进行如下付款:(i)向2018票据未偿还本金总额支付大约150万CAD(“9月本金支付”)BuildDirect Operations")给:(a) Deans Knight Capital Management Ltd. 代表两个完全管理的账户在2018年3月份担任投资组合经理,以利益其自身;和(b) Pelecanus Investments Ltd.、Lyra Growth Partners Inc. 和 Beedie Investments Ltd.在2022年6月份。2018票据(""); a)由Pelecanus Investments Ltd.、Lyra Growth Partners Inc.和Beedie Investments Ltd.在2022年6月份;(b)由Deans Knight Capital Management Ltd.在2018年3月份代表两个完全管理的账户担任投资组合经理。2022 Notes").

  • The 2018 Notes were amended such that (a) the maturity date was extended to September 30, 2025 (b) the interest rate applicable to the 2018 Notes was decreased to 12% effective October 1, 2023; (c) BuildDirect Operations agreed to continue to make certain quarterly payments towards the aggregate outstanding principal amount of the 2018 Notes commencing December 31, 2023 (the "Quarterly Principal Payments") and (d) a fee in the amount of 6% of the aggregate outstanding principal amount of the 2018 Notes (after the payment of the September Principal Payment, described below) was added to the aggregate outstanding principal amount of the 2018 Notes and will be paid by BuildDirect Operations as part of such principal amount in accordance with the 2018 Notes as amended. As conditions of the above noted amendments BuildDirect Operations also made the following payments to the Deans Knight Noteholders on or about September 30, 2023: (i) an approximately CAD $1.5 million payment toward the outstanding principal amount of the 2018 Notes (the "September Principal Payment"); and (ii) accrued quarterly interest on the 2018 Notes as of September 30, 2023; and (iii) a fee equal to 6% of the September Principal Payment.

  • The 2022 Notes were amended such that (a) the maturity date of the 2022 Notes was extended to April 1, 2026 (b) the interest rate applicable to the 2022 Notes was decreased to 12% effective October 1, 2023 and (c) a commitment fee payable in relation to the 2022 Notes was, effective September 30, 2023, increased to a total of 2% of the aggregate principal amount of the 2022 Notes and which fee is payable upon repayment of the 2022 Notes.

  • 2018票据的修改使到期日延长至2025年9月30日;从2023年10月1日起适用于2018票据的利率降低至12%;BuildDirect Operations同意继续对2018票据的总未偿本金进行每季度的支付;增加了相当于2018票据总未偿本金6%的费用,并将该费用与未偿本金一起支付。作为上述修改的条件,BuildDirect Operations还向Deans Knight Noteholders支付了一笔付款。每股贷款***在2021年12月31日,每股贷款为$12.21。九月本金付款(i) 于2023年9月30日前欠缴的2018年债券每季度利息;以及 (ii) 于2023年9月30日前应付的金额相当于九月本金付款的6%的费用;以及 (iii) 应付的九月本金付款。

  • 2022年期票已经修改,在其中(a)2022年期票的到期日延长至2026年4月1日,(b) 2022年期票的 利率从2023年10月1日起降低至12%,(c) 关于 2022年期票,应付的承诺费在2023年9月30日后提高至 2022年期票的总本金的2%,该费用应在偿还2022年 期票时支付。

2024 Outlook:

资产负债表:

Currently, the Company remains focused on growth through the pursuit of strategic acquisitions of Pro and B2B-focused retailers. Post-acquisition, the Company aims to optimize operations and drive value through acquisitions by leveraging procurement and marketing synergies.

目前公司仍专注于通过收购Pro和B2B企业家零售商的战略收购来实现增长。 收购后,公司旨在通过利用采购和营销协同效应来优化运营,并通过收购推动价值。

In addition, we are also piloting organic growth strategies through which we seed target markets through initial E-commerce expansion, deploy local in-market sales teams to solidify our presence and then establish new Pro Centers in-market while transitioning to local E-commerce fulfillment and potentially expanding our product offerings and services. As previously announced, the launch of the Company's Pro Center in Richmond, BC aims to serve as a blueprint for potential future BuildDirect Pro Centers across the US. By initiating with robust sales and localized service, these Pro Centers aim to enhance BuildDirect's engagement with professionals in each market.

此外,我们还通过推出有机增长战略,在初始电子商务扩张中种植目标市场,部署市场本地商业团队来巩固我们的存在,并在建立新的Pro中心的同时进行转型,同时过渡到本地电子商务履行并可能扩大我们的产品和服务。正如先前宣布的,公司在卑诗省里士满市推出的Pro中心旨在成为未来建立直销中心的蓝图。通过启动强有力的销售和本地化服务,这些Pro中心旨在增强BuildDirect与每个市场的专业人士的联系。

As previously announced, the Company has also introduced value added service packages for Pro customers featuring customized E-commerce platforms, white-label branded flooring options, complimentary flooring samples, and tailored fulfillment services. These pilot initiatives open the path for BuildDirect to build a potential recurring revenue stream.

如先前宣布的,公司还为Pro客户提供增值服务套餐,包括定制的电子商务平台,白标品牌地板选项,免费的地板样品和量身定制的履行服务。这些试点计划为BuildDirect开辟了建立潜在循环收入流的道路。

Further, actual results may differ materially from BuildDirect's financial outlook as a result of, among other things, the factors described under "Forward-Looking Statements" below. BuildDirect's audited consolidated financial statements for the years ended December 31, 2023 and December 31, 2022 and Management's Discussion and Analysis for the three and twelve months ended December 31, 2023 and 2022 are available on the Company's website at and on the Company's SEDAR profile available at .

此外,实际结果可能会因“前瞻性声明”下所述的因素等原因而与BuildDirect的财务展望有所不同。BuildDirect于2023年和2022年的审计合并财务报表以及截至2023年和2022年的3个月和12个月的管理层讨论和分析可在公司的网站 和公司的可获得公司SEDAR档案股东关系部门。

About BuildDirect

关于BuildDirect

BuildDirect (TSXV: BILD) is a growing omnichannel building material retailer. BuildDirect connects North American home improvement B2B and B2C organizations, and homeowners with quality building materials and services through its robust global supply chain network. BuildDirect's growth trajectory, strong product offering, and proprietary heavyweight delivery network are delivering value today, solidifying its position as an innovative player in the home improvement industry. For more information, visit .

BuildDirect(TSXV:BILD)是一个不断发展的全渠道建材零售商。通过其强大的全球供应链网络,BuildDirect将北美家居B2B和B2C组织及房主与优质建材和服务连接起来。BuildDirect的成长轨迹,强大的产品选择和专有的重量级运输网络正在为今天提供价值,巩固其在家居改造行业中的地位。有关更多信息,请访问 b。

Forward-Looking Information:

前瞻性信息:

This press release contains statements which constitute "forward-looking statements" and "forward-looking information" within the meaning of applicable securities laws (collectively, "forward-looking statements"), including statements regarding the plans, intentions, beliefs and current expectations of the Company with respect to future business activities and operating performance. Forward-looking statements are often identified by the words "may", "would", "could", "should", "will", "intend", "plan", "anticipate", "believe", "estimate", "expect" or similar expressions. These statements reflect management's current beliefs and expectations and are based on information currently available to management as at the date hereof.

本新闻稿包含构成“前瞻性声明”和“前瞻性信息”的声明(合称“前瞻性声明”),包括有关公司未来业务活动和经营绩效计划、意图、信仰和当前预期的声明。前瞻性声明通常用词“可能”、“将”、“可能”、“应该”、“将”、“计划”、“预期”、“相信”、“估计”、“期望”或类似表述识别。这些声明反映了管理层当前的信仰和预期,并基于目前管理层所掌握的信息。

Forward-looking statements in this press release may include, without limitation, statements relating to pro customers as a profitable customer base, the Company's profitability and strategic growth, the Company's 2024 outlook and ability to achieve the items detailed in the "2024 Outlook" section, the Company's pursuit of strategic acquisitions and its ability to optimize operations and drive value through acquisitions by leveraging procurement and marketing synergies, the Company's ability to seed target markets through initial E-commerce expansion, deploy local in-market sales teams to solidify the Company's presence and then establish new Pro Centers in-market while transitioning to local E-commerce fulfillment and potentially expand its product offerings and services, the Company's initiation of robust sales and localized service and the ability of Company Pro Centers to enhance BuildDirect's engagement with professionals, and the Company's ability to build a recurring revenue stream from its value added service packages for Pro customers.

本新闻稿中的前瞻性声明可能包括与Pro客户作为盈利客户群体相关的声明、公司的盈利能力和战略增长、公司2024年的展望和实现“2024年展望”部分所述项目的能力、公司通过收购战略追求的能力,以及通过利用采购和营销协同效应来优化运营并推动价值的能力,公司通过推出有机增长战略,在初始电子商务扩张中种植目标市场,部署市场本地销售团队来巩固公司的存在,并在建立新的Pro中心的同时进行转型,同时过渡到本地电子商务履行并可能扩大产品和服务的能力,公司发起强有力的销售和本地化服务的能力,以及公司通过为Pro客户提供增值服务套餐来建立循环收入流的能力。

Forward-looking statements involve significant risk, uncertainties and assumptions. Many factors could cause actual results, performance or achievements to differ materially from the results discussed or implied in the forward-looking statements. Among those factors are changes in consumer spending, inflation, availability of mortgage financing and consumer credit, changes in the housing market, changes in trade policies, tariffs or other applicable laws and regulations both locally and in foreign jurisdictions, availability and cost of goods from suppliers, fuel prices and other energy costs, interest rate and currency fluctuations, retention of key personnel and changes in general economic, business and political conditions and other factors referenced under the "Risks and Uncertainties" section of our MD&A. These forward-looking statements may be affected by risks and uncertainties in the business of the Company and general market conditions.

前瞻性声明涉及重大风险、不确定性和假设。 许多因素可能导致实际结果、表现或成就与前瞻性声明中讨论或暗示的结果不同。 这些因素包括消费支出的变化、通货膨胀、抵押贷款和消费者信贷的可用性、住房市场的变化、贸易政策的变化,本地和国外司法管辖区的关税或其他适用的法律和法规的变化,从供应商获取商品的可用性和成本、燃料价格和其他能源成本、利率和货币波动、重要人员的保留和一般经济、商业和政治状况的变化等因素,其它风险和不确定性请参见我们的MD&A中的“风险和不确定性”部分。本新闻稿中的前瞻性声明可能受公司业务和一般市场条件的风险和不确定性的影响。

These factors should be considered carefully, and readers should not place undue reliance on the forward-looking statements. Although the forward-looking statements contained in this press release reflect the Company's expectations, estimates or projections concerning future results or events based on the opinions, assumptions and estimates of management considered reasonable at the date the statements are made, the Company cannot assure readers that actual results will be consistent with these forward-looking statements. These forward-looking statements are made as of the date of this press release, and BuildDirect assumes no obligation to update or revise them to reflect new events or circumstances, except as required by law.

应慎重考虑这些因素,读者不应过分依赖本新闻稿中的前瞻性声明。虽然本新闻稿中的前瞻性声明反映了管理层在声明发布时认为合理的关于未来结果或事件的期望、估计或投射,但公司无法保证实际结果与这些前瞻性声明相一致。本新闻稿中的这些前瞻性声明是于本新闻稿的日期发表的,BuildDirect假定没有义务更新或修订其反映新事件或新情况的前瞻性声明,但有法律要求的除外。

Reference is made in this press release to the following non-GAAP measures: Adjusted EBITDA and Working Capital. These non-GAAP measures are commonly used by investors and other interested parties to evaluate the Company's financial performance and are employed by the Company to measure its operating and economic performance and to assist in business decision-making. These non-GAAP measures do not have any standardized meaning prescribed by IFRS and may not be comparable to similar measures presented by other issuers. These measures are provided as additional information to complement those IFRS measures by providing further understanding of the results of operations from management's perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of the financial information reported under IFRS. Refer also to appendix tables, "Q4 2023 and FY 2023 Highlights" of this press release as well as our Management's Discussion and Analysis for definitions and reconciliations of non-IFRS measures to the nearest IFRS measures.

本新闻稿引用了以下非IFRS措施:调整后税息折旧及摊销和营运资金。这些非IFRS措施通常被投资者和其他感兴趣方用来评估公司的财务表现,并被公司用来衡量其经营和经济表现并协助业务决策。这些非IFRS措施没有IFRS规定的标准化含义,并且可能无法与其他发行者呈现的类似措施相比较。这些措施提供了补充信息,以便从管理层的角度提供进一步了解经营业绩的情况。因此,这些措施不应孤立考虑,也不应作为IFRS报告财务信息的等同替代品。另请参见附录表,本新闻稿的“2023年第4季度和2023年全年亮点”,以及我们的管理层讨论和分析,其中包含非IFRS措施与最近的IFRS措施的定义和调整。

Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

TSX Venture Exchange及其监管服务提供者(如TSX Venture Exchange的政策中所定义的那样)均不对本发布的充分性或准确性承担责任。

For further information:

有关详细信息:

Shawn Wilson, CEO, 1.778.382.7748;

肖恩·威尔逊,首席执行官,1.778.382.7748;

BuildDirect Investor Relations, ir@builddirect.com,

BuildDirect投资者关系,ir@builddirect.com

  1. Internal company estimates
  1. 内部公司估计

NON-IFRS MEASURES

非IFRS措施

This announcement refers to certain non-IFRS measures. These measures are not recognized measures under IFRS, and do not have a standardized meaning prescribed by IFRS Accounting Standards and are therefore unlikely to be comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS Accounting Standards measures by providing further understanding of our results of operations from management's perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS Accounting Standards. We use non-IFRS measures including "EBITDA" and "Adjusted EBITDA". Management uses these non-IFRS measures in order to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and forecasts, and to determine components of management compensation. As required by Canadian securities laws, we reconcile these non-IFRS measures to the most comparable IFRS Accounting Standards measures in this announcement. See below regarding definitions and reconciliation of these non-IFRS measures to the relevant reported measures.

本公告涉及某些非IFRS措施。这些措施不是IFRS下的公认措施,并且没有IFRS会计准则规定的标准化含义,因此不太可能与其他公司呈现的类似措施相比较。相反,这些措施作为补充信息提供,以便从管理层的角度更好地了解我们运营绩效的情况。因此,这些措施不应孤立考虑,也不应作为IFRS报告的等同替代品。我们使用包括“EBITDA”和“调整后的EBITDA”在内的非IFRS措施。管理层使用这些非IFRS措施旨在方便从期间到期间的运营绩效比较,制定年度运营预算和预测,并确定管理补偿的组成部分。根据Canadian securities regulations 的要求,我们会在本公告中将这些非IFRS措施与最相关的IFRS措施做出调整解释。参见以下对这些非IFRS措施的定义和与相关报告措施的协调性。

We define EBITDA as net income or loss before interest, income taxes and amortization. Adjusted EBITDA removes fair value adjustment of convertible debt and warrants, fair value adjustment of inventory, restructuring expenses, non-recurring bad debt expense, foreign exchange gains and losses, and share-based compensation items from EBITDA. We are presenting these measures because we believe that our current and potential investors, and many analysts, use them to assess our current and future operating results and to make investment decisions. Management uses these measures in managing the business and making decisions. EBITDA and adjusted EBITDA are not intended as substitutes for IFRS measures.

我们将EBITDA定义为在利息、所得税和摊销前的净收入或净亏损。调整后的EBITDA从EBITDA中删除可转换债券和期权的公允价值调整、存货的公允价值调整、重组费用、非经常性的坏账费用、汇率收益和损失以及股-based compensation项。我们提供这些措施,因为我们认为我们现在和潜在的投资者,以及许多分析师,使用它们来评估我们当前和未来的经营结果,并作出投资决策。管理层在管理业务和做出决策时使用这些措施。EBITDA和调整后的EBITDA不能替代IFRS措施。



For the three months ended December 31

For the year ended December 31
Adjusted EBITDA
2023

2022

2023

2022





Income (Loss for the period (1,971,942) (4,658,265) (3,772,200) (7,870,427)
Income tax expense (39,194) (906,321) 279,172 (383,703)
Depreciation and amortization 914,646 1,016,120 3,677,512 4,069,070
Interest 339,195 580,450 1,952,325 2,034,932
EBITDA (757,295) (3,968,016) 2,136,809 (2,150,128)
EBITDA adjustments

Stock-based compensation (126,637) 71,547 202,171 266,817

Foreign exchange (gain)/loss 39,229 783,099 (21,988) 104,597

Fair value adjustment of warrants 30,626 (38,153) 46,842 (794,708)

Forgiveness of deferred consideration (1,425,000) - (1,425,000) -

Impact of fair value adjustment of Inventory in acquisition1 - - - 137,400

Software Implementation Expenses2 37,812 - 225,879 -

Restructuring3 - 70,277 102,415 218,374

Loss on extinguishment of debt4 145,000 107,524 154,574 107,524

Impairment loss on intangible assets and goodwill5
2,129,334

3,385,373

2,129,334

3,385,373

Adjusted EBITDA 73,069 411,651 3,551,036 1,275,249

Adjusted EBITDA %6
0%

2%

5%

1%
1 The adjustment for the impact of the fair value of FloorSource inventory relates to the impact on normal selling profit from the fact that IFRS Accounting Standards requires that the inventory be recorded at fair value on acquisition and not at FloorSource's historical cost. Earnings are impacted as this inventory was sold in the period.
2 The adjustment is a non-recurring activity, associated with the implementation costs of our Enterprise Resource Planning integration project.
3 The adjustment is a non-recurring activity, relating to severance costs associated with the company's restructuring activities.
4 The adjustment relates to the requirement under IFRS 9 to recognize a gain or loss on extinguishment of a loan due to a significant modification to the 2018 Notes' terms.
5 The impairment loss relates to impairment of goodwill and a portion of intangible assets related to the Superb CGU
6 Adjusted EBITDA % is a ratio of Adjusted EBITDA divided by Total Revenue


截至12月31日的三个月内

截至
调整后的EBITDA
2023

2022

2023

2022





收入(本期亏损) (1,971,942) (4,658,265) (3,772,200) (7,870,427)
所得税费用 (39194) (906321) 279,172 (383,703)
折旧和摊销 914,646 1,016,120 3,677,512 4,069,070
利息 339,195 580,450 1,952,325 2,034,932
EBITDA (757,295) (3,968,016) 2,136,809 (2,150,128)
EBITDA调整。

股票认股支出 (126,637) 71,547 202,171 266,817

汇率期货收益/损失 39,229 783,099 (21,988) 104,597

认股权公允价值调整 30,626 (38,153) 46,842 (794,708)

延期考虑的宽恕 (1,425,000) - (1,425,000) -

收购中存货的公允价值调整的影响1 - - - 137,400

软件实施费用2 37,812 - 225,879 -

重组3 - 70,277 102,415 218,374

债务清偿损失4 145,000 107,524 154,574 107,524

无形资产和商誉的减值损失5
2,129,334

3,385,373

2,129,334

3,385,373

调整后的EBITDA 73,069 411,651 3,551,036 1,275,249

调整后的EBITDA %6
0%

2%

5%

1%
1调整是针对FloorSource库存公允价值影响对正常销售利润的影响。IFRS会计准则要求库存在收购时以公允价值而不是FloorSource历史成本记录。由于这种库存在该期间内出售,所以会影响收益。
2 该调整属于非经常性活动,与我们企业资源计划整合项目的实施成本有关。
我们的董事会认为,我们的薪酬政策和实践是合理的,并适当地将我们的员工利益与股东的利益相一致。董事会认为,对于我们的高管和其他员工的激励性薪酬与收益挂钩的事实鼓励采取有利于公司短期和长期盈利的行动。此外,薪酬委员会审查有关我们的薪酬政策和实践的变化,以确保此类政策和实践不会鼓励我们的高管和其他员工采取可能导致公司出现重大不利影响的行动。该调整属于非经常性活动,与公司重组活动的离职费用有关。
4该调整与IFRS9的要求有关,要求根据2018年债券条款的显著修改确认贷款的灭失收益或损失。
5减值损失与Goodwill和Superb CGU有关的无形资产的减值有关。
6调整后的EBITDA%是调整后的EBITDA除以总收入的比率。

Consolidated Statements of Financial Position

综合资产负债表

(Expressed in United States dollars)

(以美元计)

As at December 31, 2023 As at December 31, 2022
Assets


Current assets:

Cash and cash equivalents $ 2,601,893
$ 4,107,754
Short-term investments 445,415
318,000
Trade and other receivables (note 3) 4,152,899
4,000,121
Income taxes receivable -
171,502
Inventories (note 4) 6,174,201
6,657,450
Prepaid materials, expenses and deposits 1,229,526
1,696,828
Total current assets 14,603,934
16,951,655
Non-current assets:

Property and equipment (note 5) 563,231
591,880
Intangible assets (note 6) 3,525,883
8,155,769
Right-of-use assets (note 8) 2,160,700
3,566,442
Non-current deposits 434,040
987,216
Goodwill (note 6) 2,530,622
2,530,622
Deferred tax asset (note 19) 1,539,299
1,207,110
Total non-current assets 10,753,775
17,039,039
Total Assets $ 25,357,709
$ 33,990,694
Liabilities and Shareholders' Equity


Current liabilities:

Accounts payable and accrued liabilities (note 9) $ 5,895,863
$ 5,475,426
Income taxes payable 210,339
-
Current portion of lease liabilities (note 10) 1,319,526
1,441,420
Deferred revenue (note 11) 1,559,755
1,767,136
Loan payable (note 12) 982,912
3,691,672
Current portion of promissory note (note 14) 1,135,710
1,065,131
Current portion of deferred consideration payable (note 7) 675,000
1,903,731
Total current liabilities 11,779,105
15,344,516
Non-current liabilities:

Deferred consideration payable (note 7) -
701,611
Lease liabilities (note 10) 1,310,248
2,859,607
Loan payable (note 12) 6,514,693
4,974,463
Warrants (note 13) 75,224
28,382
Promissory note (note 14) 1,494,907
2,634,573
Total non-current liabilities 9,395,072
11,198,636

Shareholders' equity:

Share capital (note 16) 123,109,599
122,803,204
Share based payment reserve 11,323,580
11,121,785
Deficit (130,249,647)
(126,477,447)
Total Shareholders' equity 4,183,532
7,447,542
Total Liabilities and Equity $ 25,357,709
$ 33,990,694
截至2023年12月31日 截至2022年12月31日
资产


流动资产:

现金及现金等价物 $ 2,601,893
$ 4,107,754
开空期限的投资 445,415
318,000
交易及其他应收款(注3) 4,152,899
4,000,121
应收所得税 -
171,502
存货(注4) 6,174,201
6,657,450
预付材料、费用及押金(注5) 1,229,526
1,696,828
流动资产合计 14,603,934
16,951,655
非流动资产:

房地产及设备(注6) 563,231
591,880
无形资产(注7) 3,525,883
8,155,769
租赁权资产(注9) 2,160,700
3,566,442
非流动资产合计 434,040
987,216
商誉(注8) 2,530,622
2,530,622
递延税款资产(注19) 1,539,299
1,207,110
非流动资产合计 10,753,775
17,039,039
总资产 $ 25,357,709
$ 营业收入(注17)
负债和股东权益


流动负债:

应付账款及应计负债(注9) $ 5,895,863
$ 5,475,426
应交税费 210,339
-
租赁负债的当前部分(注10) 1,319,526
1,441,420
递延收入(注11) 1,559,755
1,767,136
贷款应付(注12) 982,912
3,691,672
保证书的当前部分(注14) 1,135,710
1,065,131
延期考虑支付的当前部分(注7) 675,000
1,903,731
全部流动负债总额 11,779,105
15,344,516
非流动负债:

延期考虑支付(注7) -
701,611
租赁负债(注10) 1,310,248
2,859,607
贷款应付(注12) 6,514,693
4,974,463
认股证(注13) 75,224
28,382
应付票据(注14) 1,494,907
2,634,573
非流动负债合计 9,395,072
11,198,636

股东权益:

股本(注16) 123,109,599
122,803,204
股份支付准备 11,323,580
11,121,785
赤字 (负130,249,647)
(126,477,447)
股东权益合计 4,183,532
7,447,542
总负债和股权 $ 25,357,709
$ 营业收入(注17)

Consolidated Statements of Operations and Comprehensive Loss
(Expressed in United States dollars)
Years ended December 31, 2023 and 2022

合并损益表和综合损益表
(以美元计)
截至2023年和2022年年底

2023
2022

Revenue (note 17) $ 72,279,398 $ 92,150,276

Cost of goods sold (note 4) 44,432,069
60,181,861

Gross Profit 27,847,329 31,968,415

Operating expenses:
Fulfillment costs 4,904,468 7,384,139
Selling and marketing 5,611,109 6,832,947
Administration 13,927,912 15,764,515
Research and development 466,629 1,341,668
Depreciation and amortization 3,677,512
4,069,070
Total operating expenses 28,587,630
35,392,339

Loss from operations (740,301) (3,423,924)

Other income (expense):
Interest income 62,595 62,472
Interest expense (2,014,920) (2,097,405)
Rental income 246,680 225,887
Forgiveness of deferred consideration (note 7) 1,425,000 -
Fair value adjustment of warrants (note 13) (46,842) 794,708
Foreign exchange gain (loss) 21,988 (104,597)
Restructuring costs (102,415) (218,374)
Loss on disposal of assets (60,905) -
Impairment loss on intangible assets and goodwill (note 6) (2,129,334) (3,385,373)
Loss on extinguishment of debt (note 12) (154,574) (107,524)
Total other income (expense) (2,752,727) (4,830,206)

Loss before income taxes (3,493,028) (8,254,130)

Income tax (expense) recovery (note 19) (279,172) 383,703

Total loss and comprehensive loss for the year $ (3,772,200) $ (7,870,427)

Loss per share
Basic and diluted loss per share (note 23) $ (0.09) $ (0.25)
2023
2022

33,990,694 $ 72,279,398 $ 92,150,276

营业成本(注4) 44,432,069
60,181,861

毛利润 27,847,329 31,968,415

营业费用:
履行成本 4,904,468 7,384,139
销售和营销 5,611,109 6,832,947
管理 13,927,912 15,764,515
研发 466,629 1,341,668
折旧和摊销 3,677,512
4,069,070
营业费用总计 28,587,630
35,392,339

经营亏损 (740,301) (3,423,924)

其他收入(支出):
利息收入 62,595 62,472
利息支出 (2,014,920) (2,097,405)
租金收入 246,680 225,887
延期支付款项的减免(注7) 1,425,000 -
权证公允价值调整(注13) (46,842) 794,708
汇率期货损益 21,988 (104,597)
重组费用 (102,415) (218,374)
资产处置损失 (60,905) -
无形资产及商誉减值损失(注6) (2,129,334) (3,385,373)
债务结清所遭受的损失(见注12) (154,574) (107,524)
其他收入(支出)合计 (2,752,727) (4,830,206)

税前亏损 (3,493,028) (8,254,130)

所得税(费用)赔付(见注19) (279,172) 383,703

本年度亏损和综合亏损总额 $ (3,772,200) $ (7,870,427)

每股亏损
基本和稀释每股亏损(见注23) $ (0.09) $ (0.25)

Consolidated Statement of Cash Flows
(Expressed in United States dollars)

合并现金流量表
(以美元计)

Years ended December 31, 2023 and 2022

截至2023年和2022年年底

2023
2022

Cash provided by (used in):

Operating activities:
Loss for the year $ (3,772,200) $ (7,870,427)
Add (deduct) items not affecting cash:
Depreciation and amortization 3,677,512 4,069,070
Income tax expense 279,172 (383,703)
Share-based compensation expense 201,795 266,817
Loss on disposal of property and equipment 60,905 7,000
Interest paid on leases 201,222 284,868
Other interest and finance cost 1,813,698 1,812,537
Interest earned on lease receivables (57,004) (62,472)
Loss on extinguishment of debt 154,574 107,524
Impairment loss on intangible assets and goodwill 2,129,334 3,385,374
Fair value adjustment on warrants 46,842 (794,708)
Forgiveness of deferred consideration (1,425,000) -
Finance costs 20,133 86,447
Unrealized foreign exchange (36,333) 44,991
Income taxes paid (229,520) (1,366,000)
Changes in non-cash operating working capital:
Short term investments (127,415) (200,000)
Trade and other receivables (519,686) 176,855
Inventories 483,249 795,120
Prepaid materials, expenses and deposits 1,020,478 860,959
Accounts payable and accrued liabilities 308,845 (973,665)
Deferred revenue (207,381) (2,107,609)
Total operating activities 4,023,220 (1,861,022)
Investing activities:
Purchase of property and equipment (42,756) (47,256)
Principal received on lease receivables 266,908
244,019
Total investing activities 224,152 196,763

Financing activities:
Subscription receipts proceeds 306,395 3,712,715
Subscription receipts issuance costs - (14,143)
Debt financing transaction costs (20,133) (50,174)
Interest paid (1,132,383) (1,092,438)
Principal lease payments (1,431,970) (1,338,882)
Proceeds from exercise of stock options - 15,244
Promissory note repayment (1,245,000) (933,750)
Loan repayment (1,555,568) -
Deferred consideration repayment (675,000) (675,000)
Loan proceeds -
4,500,000
Total financing activities (5,753,659) 4,123,572

Effects of currency translation on cash and cash equivalents 426 (68,545)


Increase (decrease) in cash and cash equivalents (1,505,861) 2,390,768

Cash and cash equivalents, beginning of year 4,107,754 1,716,986

Cash and cash equivalents, end of year $ 2,601,893 $ 4,107,754
2023
2022

现金净流入(流出)情况:

经营活动:
本年度亏损 $ (3,772,200) $ (7,870,427)
现金不受影响的增减项目:
折旧和摊销 3,677,512 4,069,070
所得税费用 279,172 (383,703)
股份补偿费用 201,795 266,817
处置固定资产损失 60,905 7,000
租赁利息支付 201,222 284,868
其他利息和财务费用 1,813,698 1,812,537
租赁应收款项利息收入 (57,004) (62,472)
债务熄灭损失 154,574 107,524
无形资产和商誉减值损失 2,129,334 3,385,374
认股权证公允价值调整 46,842 (794,708)
延期支付款项豁免 (1,425,000) -
财务成本 20,133 86,447
未实现的汇率期货 (36,333) 44,991
所得税已交付 (229,520) (1,366,000)
非现金营业工作资本变动:
短期投资 (127,415) (200,000)
交易和其他应收款 (519,686) 176,855
存货 483,249 795,120
预付物料、费用及存款 1,020,478 860,959
应付账款及应计费用 308,845 (973,665)
已递延收入 (207,381) (2,107,609)
营运活动合计 营业收入:4,023,220 (1,861,022)
投资活动:
购置固定资产 (42,756) (47,256)
租赁应收款项本金收入 266,908
244,019
投资活动净现金流入总额 224,152 196,763

筹资活动:
认购收据所得款项 306,395 3,712,715
认购收据发行成本 - (14,143)
债务融资交易成本 (20,133) (50,174)
支付利息 (1,132,383) (1,092,438)
租赁本金偿还 (1,431,970) (1,338,882)
行使股票期权所得款项 - 15,244
签署的还款条款 (1,245,000) (933,750)
贷款还款 (1,555,568) -
推迟支付考虑 (675,000) (675,000)
放款金额 -
19,642,386
融资活动合计 (5,753,659) 4,123,572

货币汇率变动对现金及现金等价物的影响 426 (68,545)


现金及现金等价物净增加额 (1,505,861) 2,390,768

现金及现金等价物,年初 4,107,754 1,716,986

现金及现金等价物,年末 $ 2,601,893 $ 4,107,754
声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发