BuildDirect Reports Second Quarter 2024 Financial Results
BuildDirect Reports Second Quarter 2024 Financial Results
Delivered adjusted EBITDA of $0.6 million for Q2 2024; the Company has delivered 10 consecutive quarters of positive adjusted EBITDA.
Delivered revenue and gross profit of $16.2 million and $6.2 million or 38.2%, respectively, in Q2 2024 vs $19.1 million and $7.6 million or 39.7%, respectively in Q2 2023; this represents a reduction in revenue and gross profit of $2.9 million and $1.4 million or 150 bps, respectively, year-over-year.
Working capital increased $0.6 million to $2.9 million at June 30, 2024 from $2.3 million at March 31, 2024.
Company to host Second Quarter 2024 earnings conference call on Wednesday, August 28, 2024 at 1:30 PM (PDT) / 4:30 PM (EDT)
2024年第二季度交付了60万美元的调整EBITDA;公司连续10个季度实现了正增长的调整EBITDA。
2024年第二季度收入和毛利润分别为1620万美元和620万美元,比2023年第二季度的1910万美元和760万美元下降38.2%,分别下降150个基点。
截至2024年6月30日,流动资本从2024年3月31日的230万美元增加到290万美元。
公司将于2024年8月28日星期三下午1:30举行第二季度2024年度业绩会议电话,即太平洋时间下午1:30/东部时间下午4:30。
BuildDirect reports in United States ("US") dollars and in accordance with IFRS, unless otherwise noted. All references to dollars herein are in US dollars ($) unless otherwise specified.
BuildDirect报告以美元为单位和根据国际财务报告准则进行报告,除非另有说明。本文所有涉及的美元均为美元($)除非另有指定。
Vancouver, British Columbia--(Newsfile Corp. - August 28, 2024) - BuildDirect.com Technologies Inc. (TSXV: BILD) ("BuildDirect" or the "Company") a leading omnichannel building material retailer, today announced its financial results for the Second Quarter Ended June 30, 2024 ("Q2 2024").
温哥华,卑诗省--(新闻稿 - 2024年8月28日) - BuildDirect.com Technologies Inc.(TSXV:BILD)(“BuildDirect”或“公司”)是一家领先的全渠道建筑材料零售商,今天宣布其截至2024年6月30日的第二季度2024年财务业绩。
"During Q2 2024, the Company reported an adjusted EBITDA of $0.6 million and continued to improve its operational economics," said Shawn Wilson, CEO of BuildDirect. "We're assembling a team and building operations with strong scalability potential, always keeping our growth strategies in focus," he continued.
BuildDirect的首席执行官肖恩·威尔逊表示:“在2024年第二季度,公司报告了60万美元的调整EBITDA,并继续改善了其运营经济状况。我们正在组建一个团队,建立具有强大可扩展性潜力的运营,始终将增长策略置于重点。”
Shawn also noted, "The Company now operates six Pro Centers in addition to its e-commerce business and is strategically positioned to pursue expansion opportunities across North America with our omni-channel approach. Currently, our Pro Centers are present in only two of the top 50 markets in North America, underscoring substantial growth opportunities. Our business model is focused on careful execution, smart capital allocation, and the establishment of attractive unit economics. As we continue to advance, we are actively working on strategies to scale our Pro Center growth-both through developing organic locations and exploring strategic acquisition opportunities."
肖恩还指出:“公司目前在电子商务业务上运营着六个专业中心,并具备在北美各地通过全渠道的方式追求扩张机会的战略定位。目前,我们的专业中心只在北美排名前50的两个市场存在,突显出巨大的增长机会。我们的商业模式专注于精细的执行、智能的资本配置和建立有吸引力的单位经济体系。随着我们继续发展,我们正积极制定战略来推动我们专业中心的增长-通过开发有机位置和探索战略性并购机会。”
Kerry Biggs, the new CFO of BuildDirect, added, "We are focused on ensuring that our financial strategies align with the company's growth objectives. Whether through organic expansion or acquisitions, we are committed to smart capital allocation and pursuing opportunities for long-term value for our shareholders."
BuildDirect的新任首席财务官Kerry Biggs表示:“我们致力于确保我们的财务策略与公司的增长目标保持一致。无论是通过有机扩张还是收购,我们都致力于明智的资本配置,并追求为股东创造长期价值的机会。”
Q2 2024 Financial Results Conference Call
2024年第二季度财报电话会议
The Company will host a conference call to discuss the Company's financial results.
公司将主持电话会议,讨论公司的财务业绩。
Time: 1:30 PM (PDT) / 4:30 PM (EDT)
Date: Wednesday, August 28, 2024
Register:
时间:下午1:30(PDT)/ 下午4:30(EDT)
日期:2024年8月28日,星期三
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, the Company will discuss the 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 as the long-term financial outlook.
公司将在电话会议上讨论长期财务展望以及相关材料将在公司网站上提供。 投资者应仔细审查这些相关材料中包含的因素、假设、风险和不确定性,例如长期财务展望。
Second Quarter 2024 Financial Highlights
2024年第二季度财务亮点
- Financial Position
- 财务状况
The following table summarizes the Company's financial position at June 30, 2024 and December 31, 2023.
以下表格总结了公司在2024年6月30日和2023年12月31日的财务状况。
As at |
As at |
|
|||||||
June 30, |
December 31, |
|
|||||||
2024 |
2023 |
Change |
|||||||
Cash and cash equivalents | $ | 2,323,515 |
$ | 2,601,893 |
$ | (278,378) | |||
Working capital (1) | 2,906,173 |
2,824,829 |
81,344 |
||||||
Total assets | 22,987,485 |
25,357,709 |
(2,370,224) | ||||||
Total liabilities | 19,767,631 |
21,174,177 |
(1,406,546) | ||||||
Total shareholders' equity | 3,219,854 |
4,183,532 |
(963,678) | ||||||
|
|
|
|
||||||
Common shares outstanding | 42,032,706 |
41,941,535 |
91,171 |
||||||
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation non-IFRS measures to the relevant IFRS measures. |
下面包括了开多期债务和总债务的对比: |
下面包括了开多期债务和总债务的对比: |
|
|||||||
6月30日, |
12月31日 |
|
|||||||
2024 |
2023 |
变更 |
|||||||
现金及现金等价物 | $ | |
$ | |
$ | (278,378) | |||
营运资金(1) | 39.2% |
2,824,829 |
81,344 |
||||||
总资产 | |
25,357,709 |
(2,370,224) | ||||||
负债合计 | 19,767,631 |
21,174,177 |
(1,406,546) | ||||||
股东权益合计 | 租赁本金支付 |
4,183,532 |
(963,678) | ||||||
|
|
|
|
||||||
普通股股份数 | (86,992) |
41,941,535 |
93,773 |
||||||
153 |
- Financial Results
- 财务结果
The following tables summarize the Company's selected financial results for the three and six months ended June 30, 2024, and 2023.
以下表格总结了公司截至2024年和2023年6月30日的三个和六个月的精选财务结果。
Three months ended | Three months ended |
|
|||||||
June 30, | June 30, |
|
|||||||
2024 | 2023 | Change |
|||||||
Revenue | $ | 16,182,846 |
$ | 19,104,525 |
$ | (2,921,679) | |||
Loss from operations | (227,626) | (93,477) | (134,149) | ||||||
Comprehensive loss | (517,029) | (975,778) | 458,749 |
||||||
Adjusted EBITDA (1) | 578,326 |
1,064,555 |
(486,229) | ||||||
Basic and diluted loss per share | $ | (0.01) | $ | (0.02) | $ | 0.01 |
|||
|
|
|
|||||||
Six months ended |
Six months ended |
|
|||||||
June 30, |
June 30, |
|
|||||||
2024 |
2023 |
Change |
|||||||
Revenue | $ |
31,772,698 |
$ | 36,950,824 |
$ | (5,178,126) | |||
Loss from operations | (544,607) | (73,004) | (471,603) | ||||||
Comprehensive loss | (1,106,353) | (1,319,440) | 213,087 |
||||||
Adjusted EBITDA(1) |
1,082,567 |
2,107,011 |
(1,024,444) | ||||||
Basic and diluted loss per share | $ | (0.03) | $ | (0.03) | $ | 0.01 |
|||
1 A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation non-IFRS measures to the relevant IFRS measures. |
截至三个月结束时 | 截至三个月结束时 |
|
|||||||
6月30日, | 6月30日, |
|
|||||||
2024 | 2023 | 变更 |
|||||||
营业收入 | $ | 27,314 |
$ | 融资费用(附注11) |
$ | (2,921,679) | |||
经营亏损 | $ | (127,796,887) | (134,149) | ||||||
综合亏损 | (189,193) | (975,778) | 458,749 |
||||||
调整后的EBITDA(1) | 3,525,883 |
51,112 |
(486,229) | ||||||
每股基本和摊薄亏损 | $ | (0.01) | $ | (0.02) | $ | 0.01 |
|||
|
|
|
|||||||
截至2022年6月30日的六个月 |
截至2022年6月30日的六个月 |
|
|||||||
6月30日, |
6月30日, |
|
|||||||
2024 |
2023 |
变更 |
|||||||
营业收入 | $ | - |
$ | - |
$ | $ | |||
经营亏损 | $ | (73,004) | 1 一项非IFRS衡量指标。有关定义和调整非IFRS衡量指标以符合相关IFRS衡量指标的详细信息,请参阅"非IFRS衡量指标"。 | ||||||
综合亏损 | 1,000,000 | 1,000,000 | Three months ended June 30, 2024 |
||||||
调整后的EBITDA(1) | BuildDirect |
Retailers |
Total | ||||||
每股基本和摊薄亏损 | $ | (0.03) | $ | (0.03) | $ | 0.01 |
|||
9,998,090 |
- Revenue and Gross Profit per Segment
- 按业务板块的营业收入和毛利润计算
The Company reports results in two segments: (1) BuildDirect and (2) Acquired Retailers ("Retailers"). We measure each reportable operating segment's performance based on Revenue. Our BuildDirect segment comprises revenue through our BuildDirect e-commerce and brick and mortar operations. The Retailers segment comprises revenue of flooring building materials through our acquired brick and mortar locations and include installation services. The BuildDirect and Retailers segments contributed 20% and 80% of the Company's revenue respectively in Q2 2024 compared to 31% and 69% of the Company's revenue, respectively, in the three months ended June 30, 2023 "Q2 2023". Likewise, the BuildDirect and Retailers segments contributed 22% and 78% of our sales respectively in the six months period ended June 30, 2024 "H1 2024" compared to 30% and 70% of our sales, respectively, in the six months ended June 30, 2023 "H1 2023".
1,709,381
The following table summarizes revenue and gross profit per Segment for Q2 2024 and Q2 2023:
4,475,375
Three months ended June 30, 2024 | |||||||||
|
|||||||||
BuildDirect | Retailers | Total | |||||||
Revenue | 3,267,898 |
12,914,948 |
16,182,846 |
||||||
Cost of goods sold | 1,558,517 |
8,439,573 |
9,998,090 |
||||||
Gross profit | 1,709,381 |
4,475,375 |
6,184,756 |
||||||
Gross profit % | 52.3% |
34.7% |
38.2% |
||||||
|
|
|
|
||||||
|
|
|
|
||||||
Three months ended June 30, 2023 | |
|
|||||||
|
|
|
|
||||||
BuildDirect | Retailers | Total | |||||||
Revenue | 5,883,590 |
13,220,935 |
19,104,525 |
||||||
Cost of goods sold | 3,103,276 |
8,425,779 |
11,529,055 |
||||||
Gross profit | 2,780,314 |
4,795,156 |
7,575,470 |
||||||
Gross profit % | 47.3% |
36.3% |
39.7% |
2024年6月30日结束的三个月 | |||||||||
|
|||||||||
BuildDirect | 零售商 | 总费用 | |||||||
营业收入 | Total |
Revenue |
27,314 |
||||||
营业成本 | 19,104,525 |
Cost of goods sold |
(687,301) |
||||||
毛利润 | 11,529,055 |
Gross profit |
(780,778) |
||||||
毛利润% | 52.3% |
34.7% |
38.2% |
||||||
|
|
|
|
||||||
|
|
|
|
||||||
截至2023年6月30日的三个月 | |
|
|||||||
|
|
|
|
||||||
BuildDirect | 零售商 | 总费用 | |||||||
营业收入 | 11,779,105 |
营运资本 |
融资费用(附注11) |
||||||
营业成本 | 截至2024年6月30日,流动资产中包括现金及现金等价物230万美元,较2023年12月31日的260万美元减少30万美元。 |
一种非IFRS指标。有关定义及非IFRS指标与相关IFRS指标的调整,请参阅“非IFRS指标”。 |
(409,871) |
||||||
毛利润 | USD |
(Unaudited) |
(954,478) |
||||||
(1,632,908) | 47.3% |
Effects of currency translation on cash and cash equivalents |
39.7% |
Overall, revenue in Q2 2024 was $16.2 million compared to $19.1 million in Q2 2023 for a decrease of $2.9 million or 15.3%.
19,104,525
Revenue in Q2 2024 for the BuildDirect segment was $3.3 million compared to $5.9 million for the same period in the prior year, a decrease of $2.6 million or 44.5%. The decrease can be attributed to the Company's strategy to shift its e-commerce product mix to higher gross margin direct-sourced products and the timing around building stronger inventory levels to support the strategic shift.
17,846,299
Revenue in Q2 2024 for Retailers was $12.9 million compared to $13.2 million for the same period in the prior year for a decrease of $0.3 million or 2.3%. This decrease can be attributed to weaker housing remodeling and new construction activities, posited to be driven by higher mortgage interest rates.
21,694,512
Gross profit in Q2 2024 was $6.2 million compared to $7.6 million in Q2 2023 for a decrease of $1.4 million or 18.4%. The decrease can be attributed to the lower revenue noted earlier for the BuildDirect and Retailers segments. In addition, gross profit as a percentage of revenue decreased slightly from 39.7% in Q2 2023 to 38.2% in Q2 2024. The decrease was due mainly to gross profit as a percentage of revenue in the Retailers segment decreasing to 34.7% from 36.3% in Q2 2024 vs Q2 2023, respectively. Although, this decrease was offset by an increase in gross profit as a percentage of revenue in the BuildDirect segment in Q2 2024 vs Q2 2023 to 52.3% from 47.3%, respectively.
22,007,379
- Working capital1
- 营运资金1
The following table summarizes Working Capital on June 30, 2024, and December 31,2023.
6,184,756
June 30, |
December 31, |
|||||
2024 |
2023 |
|||||
Total current assets | $ | 13,585,174 |
$ | 14,603,934 |
||
Total current liabilities | 10,679,001 |
11,779,105 |
||||
Working capital | 2,906,173 |
2,824,829 |
6月30日, |
12月31日 |
|||||
2024 |
2023 |
|||||
总流动资产 | $ | 949,806 |
$ | 14,603,934 |
||
流动负债合计 | 36,950,824 |
11,779,105 |
||||
39.7% | 39.2% |
2,824,829 |
Current assets include cash and cash equivalents of $2.3 million on June 30, 2024, compared to $2.6 million at December 31, 2023 for a decrease of $0.3 million.
31.4%
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation non-IFRS measures to the relevant IFRS measures.
153
E. Quarterly Financial Information
E.季度财务信息
The below table summarizes the results of operations for the eight most recently completed fiscal quarters. The information has been prepared in accordance with IFRS Accounting Standards and is unaudited quarterly information.
下表总结了最近八个财务季度的运营结果。该信息是按照IFRS会计准则编制的,未经审计的季度信息。
USD | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Revenue |
16,182,846 |
15,589,852 |
16,916,952 |
18,411,622 |
19,104,525 |
17,846,299 |
21,694,512 |
22,007,379 |
||||||||||||||||
Gross Profit |
6,184,756 |
6,090,951 |
5,957,814 |
7,321,604 |
7,575,470 |
6,992,441 |
7,897,610 |
6,921,305 |
||||||||||||||||
Gross Margin % |
38.2% |
39.1% |
35.2% |
39.8% |
39.7% |
39.2% |
36.4% |
31.4% |
||||||||||||||||
Net Loss | (517,029) | (589,324) | (1,971,942) | (480,818) | (975,778) | (343,661) | (4,658,265) | (893,206) | ||||||||||||||||
Net Loss per Share: | |
|
|
|
|
|
|
|
||||||||||||||||
Basic Loss per Share | (0.01) | (0.01) | (0.05) | (0.01) | (0.02) | (0.01) | (0.15) | (0.03) | ||||||||||||||||
Diluted Loss per Share | (0.01) | (0.01) | (0.05) | (0.01) | (0.02) | (0.01) | (0.15) | (0.03) | ||||||||||||||||
EBITDA (1) |
573,376 |
486,772 |
(757,295) | 976,906 |
636,355 |
1,280,844 |
(3,968,016) | 802,084 |
||||||||||||||||
Adjusted EBITDA (1) |
578,326 |
504,230 |
73,069 |
1,370,956 |
1,064,555 |
1,042,456 |
411,651 |
294,559 |
||||||||||||||||
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation non-IFRS measures to the relevant IFRS measures. |
美元指数 | 2024年第二季度 | 2024年第一季度 ("Q1 2024") | 2023年第四季度 | 2023年第三季度 | 2023年第二季度 | 2023年第一季度 | 2022年第四季度 | 第三季度2022 | ||||||||||||||||
(未经审计) | ||||||||||||||||||||||||
营业收入 | 27,314 |
15,589,852 |
|
|
融资费用(附注11) |
17,846,299 |
EBITDA (1) |
573,376 |
||||||||||||||||
毛利润 | (780,778) |
6,090,951 |
636,355 |
1,280,844 |
(954,478) |
6,992,441 |
Adjusted EBITDA (1) |
578,326 |
||||||||||||||||
毛利率% | 38.2% |
39.1% |
35.2% |
39.8% |
39.7% |
39.2% |
36.4% |
31.4% |
||||||||||||||||
净亏损 | (189,193) | (589,324) | (1,971,942) | (480,818) | (975,778) | (343,661) | (4,658,265) | (893,206) | ||||||||||||||||
前瞻性陈述涉及重大风险、不确定性和假设。许多因素可能导致实际结果、业绩或成就与前瞻性陈述中讨论或暗示的结果有所不同。其中的因素包括消费支出的变化、通货膨胀、住房贷款和消费信贷的可获得性、住房市场的变化、贸易政策的变化、关税或其他适用的法律和法规在国内外司法管辖区的变化、从供应商处获得和成本、燃料价格和其他能源成本、利率和货币波动、关键人员的保留以及一般经济、商业和政治条件的变化以及我们管理讨论与分析的“风险和不确定性”部分中提及的其他因素。这些前瞻性陈述可能会受到公司业务和一般市场条件的风险和不确定性的影响。 | |
|
|
|
|
|
|
|
||||||||||||||||
June 30, | (0.01) | (0.01) | (0.05) | (0.01) | (0.02) | (0.01) | (0.15) | (0.03) | ||||||||||||||||
稀释每股亏损 | (0.01) | (0.01) | (0.05) | (0.01) | (0.02) | (0.01) | (0.15) | (0.03) | ||||||||||||||||
息税折旧及摊销前利润(1) | |
486,772 |
(757,295) | EBITDA - % (1) |
Trade and other receivables (note 3) |
1,280,844 |
(3,968,016) | |
||||||||||||||||
调整后的EBITDA(1) | 3,525,883 |
营业收入 |
73,069 |
Stock-based compensation |
51,112 |
1,042,456 |
411,651 |
(24,275) |
||||||||||||||||
153 |
The preceding table provides certain quarterly financial information that is unaudited, but reflects all adjustments of a normal, recurring nature which are, in the Company's opinion, necessary to present a fair statement of the results of operations for the periods presented. Quarter-to-quarter comparisons of our financial results are not necessarily meaningful and should not be relied upon as an indication of future performance.
金融费用
The Company has maintained positive Adjusted EBITDA through changing its strategy to focus on the more profitable Pro Customer base, scale down e-commerce operations and reduce operating expenses.
20,000
Subsequent events to Q2 2024
-
On July 3, 2024, the Company announced the appointment of Kerry Biggs as the Company's new Chief Financial Officer and the corresponding resignation of Marshall Rosichuk as Interim-CFO effective July 22, 2024 and July 21, 2024 respectively.
Foreign exchange (gain) loss
Actual results may differ materially from the Company's financial outlook as a result of, among other things, the factors described under "Forward-Looking Statements" below. The Company's unaudited condensed interim consolidated financial statements and accompanying notes and the Management's Discussion and Analysis for the three and six-months ended June 30, 2024 and June 30, 2023 are available on the Company's website at and on the Company's SEDAR+ profile available at .
(41,887)
About BuildDirect
250,720
BuildDirect 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 .
软件实施费用
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.
本新闻发布包含构成适用证券法律意义下的“向前看声明”和“向前看信息”的声明(统称为“向前看声明”),包括关于公司未来业务活动和营运表现的计划,意图,信仰和当前预期。向前看声明经常由“可能”,“会”,“能够”,“应该”,“将会”,“打算”,“计划”,“预期”,“相信”,“估计”,“预测”或类似表达式所识别。这些陈述反映了管理层的当前信仰和期望,并基于管理层当前可获得的信息。
Forward-looking statements in this press release may include, without limitation, statements relating to the Company being strategically positioned to pursue expansion opportunities across North America, substantial growth opportunities for the Company's Pro Centers and the Company actively working on strategies to scale its Pro Center growth-both through developing organic locations and exploring strategic acquisition opportunities, the Company's business model focused on careful execution, smart capital allocation and the establishment of attractive unit economics, the alignment of the Company's financial strategies with the Company's growth objectives, pursuing opportunities for long-term value for the Company's shareholders, the profitability of the Company's Pro Customer base and the delivery of positive Adjusted EBITDA results.
Adjusted EBITDA
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 Management Discussion & Analysis. These forward-looking statements may be affected by risks and uncertainties in the business of the Company and general market conditions.
578,326
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。
Non-IFRS Measures:
非IFRS度量:
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 and the "Second Quarter 2024 Financial Highlights" of this press release as well as our Management's Discussion and Analysis (for the three and six months ended June 30, 2024, and June 30, 2023) for definitions and reconciliations of non-IFRS measures to the nearest IFRS measures. The disclosure under such Management's Discussion and Analysis is incorporated by reference into this news release.
3.6%
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. Further, we define working capital as current assets less current liabilities.
我们定义的EBITDA为利息、所得税和折旧前的净收入或净损失。 除去EBITDA中的可转换债券和期权(公平价值调整)、存货的公允价值调整、重组费用、非重复坏账费用、外汇收益和损失以及股份补偿项的公允价值调整后,可得到调整后的EBITDA。 此外,我们定义的营运资本为流动资产减去流动负债。
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.
我们提出这些措施是因为我们相信,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运营结果,并做出投资决策。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并不打算作为IFRS措施的替代品。
Non-IFRS Measures (continued):
Three months ended |
Three months ended |
|||||
June 30, |
June 30, |
|||||
2024 |
2023 |
|||||
Total loss and comprehensive loss for the period | (517,029) | (975,778) | ||||
Add: | |
|
||||
Interest Expense, Net | 306,471 |
498,098 |
||||
Income Tax Expense | 84,375 |
195,000 |
||||
Depreciation and amortization | 699,559 |
919,035 |
||||
EBITDA | 573,376 |
636,355 |
||||
EBITDA - % (1) | 3.5% |
3.3% |
||||
|
|
|
||||
Add (deduct): | |
|
||||
Stock-based compensation | 51,112 |
74,286 |
||||
Change in fair value of warrants | (24,275) | 153 |
||||
Finance fee | 20,000 |
- |
||||
Foreign exchange (gain) loss | (41,887) | 250,720 |
||||
Software implentation expenses | - |
103,042 |
||||
Adjusted EBITDA | 578,326 |
1,064,556 |
||||
Adjusted EBITDA - % (2) | 3.6% |
5.6% |
||||
|
|
|
||||
1 EBITDA % is a ratio of EBITDA divided by Total Revenue 2 Adjusted EBITDA % is a ratio of Adjusted EBITDA divided by Total Revenue |
截至三个月结束时 |
截至三个月结束时 |
|||||
6月30日, |
6月30日, |
|||||
2024 |
2023 |
|||||
本期亏损及综合亏损总额 | (189,193) | (975,778) | ||||
添加: | |
|
||||
利息支出,净额 | Current assets: |
|
||||
所得税费用 | 84,375 |
195,000 |
||||
折旧和摊销 | Effects of currency translation on cash and cash equivalents |
(126,821,109) |
||||
EBITDA | |
Trade and other receivables (note 3) |
||||
3,541,045 | 3.5% |
3.3% |
||||
|
|
|
||||
新增或扣除:非现金营运资本变化 | |
|
||||
以股票为基础的报酬计划 | 2,145,652 |
|||||
认股证公允价值变动 | 14,603,934 | 153 |
||||
Non-current assets: | 20,000 |
- |
||||
汇率期货(获利)损失 | Property and equipment (note 5) | |||||
563,231 | - |
Intangible assets (note 6) |
||||
调整后的EBITDA | 3,525,883 |
|
||||
Right-of-use assets (note 7) | 3.6% |
5.6% |
||||
|
|
|
||||
434,040 |
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创业公司交易所及其监管服务提供者(如TSX创业公司政策所定义)均不承担本发布信息充分性或准确性的责任。
For further information:
有关详细信息:
Shawn Wilson, CEO,
1.778.382.7748;
首席执行官肖恩·威尔逊
1.778.382.7748;
BuildDirect Investor Relations
ir@builddirect.com
BuildDirect投资者关系
ir@builddirect.com
Condensed Consolidated Interim Statements of Financial Position
(Unaudited)
(Expressed in United States dollars)
简明综合资产负债表(以美元千计)
(未经审计)
(以美元计)
As at June 30, 2024 |
As at December 31, 2023 |
||||||
$ |
$ |
||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | 2,323,515 |
2,601,893 |
|||||
Short-term investments | 445,415 |
445,415 |
|||||
Trade and other receivables (note 3) | 3,541,045 |
4,152,899 |
|||||
Inventories (note 4) | 5,571,122 |
6,174,201 |
|||||
Prepaid materials, expenses, and deposits | 1,704,077 |
1,229,526 |
|||||
Total current assets | 13,585,174 |
14,603,934 |
|||||
Non-current assets: | |
|
|||||
Property and equipment (note 5) | 578,793 |
563,231 |
|||||
Intangible assets (note 6) | 2,703,614 |
3,525,883 |
|||||
Right-of-use assets (note 7) | 1,615,943 |
2,160,700 |
|||||
Non-current deposits | 434,040 |
434,040 |
|||||
Goodwill (note 6 | 2,530,622 |
2,530,622 |
|||||
Deferred tax asset | 1,539,299 |
1,539,299 |
|||||
Total non-current assets | 9,402,311 |
10,753,775 |
|||||
Total Assets | 22,987,485 |
25,357,709 |
|||||
|
|
|
|||||
Liabilities and Shareholders' Equity | |
|
|||||
|
|||||||
Current liabilities: | |
|
|||||
Accounts payable and accrued liabilities (note 8) | 5,434,947 |
5,895,863 |
|||||
Income taxes payable | 361,214 |
210,339 |
|||||
Current portion of lease liabilities (note 9) | 1,187,341 |
1,319,526 |
|||||
Deferred revenue (note 10) | 1,573,420 |
1,559,755 |
|||||
Current portion of loan payable (note 11) | 949,806 |
982,912 |
|||||
Current portion of promissory note (note 13) | 1,172,273 |
1,135,710 |
|||||
Current portion of deferred consideration payable (note 14) | - |
675,000 |
|||||
Total current liabilities | 10,679,001 |
11,779,105 |
|||||
Non-current liabilities: | |
|
|||||
Lease liabilities (note 9) | 744,225 |
1,310,248 |
|||||
Loan payable (note 11) | 7,397,779 |
6,514,693 |
|||||
Warrants (note 12) | 47,910 |
75,224 |
|||||
Promissory note (note 13) | 898,716 |
1,494,907 |
|||||
Total non-current liabilities | 9,088,630 |
9,395,072 |
|||||
|
|||||||
Shareholders' equity: | |
|
|||||
Share capital (note 15) | 123,136,971 |
123,109,599 |
|||||
Share based payment reserve | 11,438,883 |
11,323,580 |
|||||
Deficit | (131,356,000) | (130,249,647) | |||||
Total Shareholders' equity | 3,219,854 |
4,183,532 |
|||||
Total Liabilities and Equity | 22,987,485 |
25,357,709 |
|||||
|
|
|
|||||
Going Concern (note 2(b)); Commitments and contingencies (note 18) See accompanying notes to Condensed Consolidated Interim Financial Statements. |
截至2024年6月30日 |
|
||||||
$ |
$ |
||||||
资产 | |||||||
流动资产: | |||||||
现金及现金等价物 | |
|
|||||
短期投资 | 445,415 |
445,415 |
|||||
交易及其他应收款项(注3) | 361,214 |
4,152,899 |
|||||
存货(注4) | 1,187,341 |
6,174,201 |
|||||
预付材料、费用及押金 | 1,573,420 |
1,229,526 |
|||||
总流动资产 | 949,806 |
14,603,934 |
|||||
非流动资产: | |
|
|||||
物业及设备(注5) | - |
563,231 |
|||||
无形资产(注6) | 10,679,001 |
3,525,883 |
|||||
使用权资产(注7) | |
2,160,700 |
|||||
非流动存款 | 434,040 |
434,040 |
|||||
Loan payable (note 11) | 2,530,622 |
2,530,622 |
|||||
递延税款资产 | 1,539,299 |
1,539,299 |
|||||
总非流动资产 | 898,716 |
10,753,775 |
|||||
总资产 | |
25,357,709 |
|||||
|
|
|
|||||
负债和股东权益 | |
|
|||||
|
|||||||
流动负债: | |
|
|||||
应付账款及应计费用(注8) | (131,356,000) |
5,895,863 |
|||||
应付所得税 | 3,219,854 |
210,339 |
|||||
租赁负债的流动部分(注9) | 22,987,485 |
1,319,526 |
|||||
递延收入(注10) | |
1,559,755 |
|||||
贷款应付款的当前部分(注11) | 请参阅附注以查看简要合并中期财务报表。 |
982,912 |
|||||
约定付款通知的当前部分(注13) | Revenue (note 16) |
1,135,710 |
|||||
递延考虑支付的当前部分(注14) | - |
675,000 |
|||||
流动负债合计 | 36,950,824 |
11,779,105 |
|||||
非流动负债: | |
|
|||||
租赁负债(注9) | 11,529,055 |
1,310,248 |
|||||
贷款应付款(注11) | |
6,514,693 |
|||||
认股证(注12) | 47,910 |
75,224 |
|||||
期票(注13) | 14,567,911 |
1,494,907 |
|||||
所有非流动负债 | 1,007,785 |
9,395,072 |
|||||
|
|||||||
股东权益: | |
|
|||||
股本(注15) | (260,923) |
123,109,599 |
|||||
股份支付储备 | (186,758) |
11,323,580 |
|||||
$ | (496,998) | (负130,249,647) | |||||
股东权益合计 | 4,183,532 |
||||||
总负债和股权 | |
25,357,709 |
|||||
|
|
|
|||||
(93,477) 61,950 |
Condensed Consolidated Interim Statements of Operations and Comprehensive Loss
(Unaudited)
(Expressed in United States dollars)
压缩的综合损益表
(未经审计)
(以美元计)
For the three months ended June 30 | For the six months ended June 30 | |||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
|
||||||||||||||
Revenue (note 16) | $ | 16,182,846 |
$ | 19,104,525 |
$ | 31,772,698 |
$ | 36,950,824 |
||||||
|
|
|
|
|
||||||||||
Cost of goods sold (note 5) | 9,998,090 |
11,529,055 |
19,496,991 |
22,382,913 |
||||||||||
|
|
|
|
|
||||||||||
Gross Profit | 6,184,756 |
7,575,470 |
12,275,707 |
14,567,911 |
||||||||||
|
|
|
|
|
||||||||||
Operating expenses: | |
|
|
|
||||||||||
Fulfillment costs | 1,007,785 |
1,404,869 |
2,005,552 |
2,564,525 |
||||||||||
Selling and marketing | 1,384,578 |
1,390,105 |
2,747,135 |
2,721,915 |
||||||||||
Administration | 3,214,579 |
3,804,933 |
6,453,053 |
7,244,968 |
||||||||||
Research and development | 105,881 |
150,005 |
214,179 |
272,603 |
||||||||||
Depreciation and amortization | 699,559 |
919,035 |
1,400,395 |
1,836,904 |
||||||||||
6,412,382 |
7,668,947 |
12,820,314 |
14,640,915 |
|||||||||||
|
|
|
|
|
||||||||||
Loss from operations | (227,626) | (93,477) | (544,607) | (73,004) | ||||||||||
|
|
|
|
|
||||||||||
Other income (expense): | |
|
|
|
||||||||||
Interest income | 15,274 |
20,852 |
37,376 |
35,980 |
||||||||||
Interest expense | (321,745) | (518,950) | (651,607) | (1,045,714) | ||||||||||
Rental income | 55,281 |
61,670 |
111,476 |
123,340 |
||||||||||
Fair value adjustment of warrants (note 13) | 24,275 |
(153) | 27,314 |
21,551 |
||||||||||
Finance fee (note 11) | (20,000) | - |
(20,000) | - |
||||||||||
Foreign exchange gain | 41,887 |
(250,720) | 85,570 |
8,407 |
||||||||||
(205,028) | (687,301) | (409,871) | (856,436) | |||||||||||
|
|
|
|
|
||||||||||
Loss before income taxes | (432,654) | (780,778) | (954,478) | (929,440) | ||||||||||
|
|
|
|
|
||||||||||
Income tax expense | (84,375) | (195,000) | (151,875) | (390,000) | ||||||||||
|
|
|
|
|
||||||||||
Total loss and comprehensive loss for the period | $ | (517,029) | $ | (975,778) | $ | (1,106,353) | $ | (1,319,440) | ||||||
|
|
|
|
|
||||||||||
Deficit, beginning of period | $ | (130,838,971) | $ | (126,821,109) | $ | (130,249,647) | $ | (126,477,447) | ||||||
|
|
|
|
|
||||||||||
Deficit, end of period | $ | (131,356,000) | $ | (127,796,887) | $ | (131,356,000) | $ | (127,796,887) | ||||||
|
|
|
|
|
||||||||||
Loss per share: | |
|
|
|||||||||||
Basic and diluted loss per share (note 21) | (0.01) | (0.02) | (0.03) | (0.03) |
截至6月30日的三个月 | 截至6月30日的六个月 | |||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
|
||||||||||||||
营业收入(注16) | $ | 27,314 |
$ | 融资费用(附注11) |
$ | - |
$ | - |
||||||
|
|
|
|
|
||||||||||
(205,028) | (687,301) |
(409,871) |
(856,436) |
|
||||||||||
|
|
|
|
|
||||||||||
毛利润 | (780,778) |
(954,478) |
(929,440) |
|
||||||||||
|
|
|
|
|
||||||||||
营业费用: | |
|
|
|
||||||||||
|
|
|
Total loss and comprehensive loss for the period |
|||||||||||
销售和营销 | (517,029) |
$ |
(975,778) |
$ |
||||||||||
管理 | $ |
(1,319,440) |
|
|
||||||||||
研发 | |
|
214,179 |
$ |
||||||||||
折旧和摊销 | Effects of currency translation on cash and cash equivalents |
(126,821,109) |
- |
(130,249,647) |
||||||||||
$ |
(126,477,447) |
|
|
|||||||||||
|
|
|
|
|
||||||||||
经营亏损 | $ | (127,796,887) | $ | (73,004) | ||||||||||
|
|
|
|
|
||||||||||
其他收入(支出): | |
|
|
|
||||||||||
利息收入 | 15,274 |
20,852 |
37,376 |
35,980 |
||||||||||
利息费用 | 股份支付储备 | |||||||||||||
租赁收入 | 55,281 |
61,670 |
111,476 |
Loss and comprehensive loss for the year |
||||||||||
- | 24,275 |
(153) | 业务 |
21,551 |
||||||||||
Share-based payment expense (note 15) | (20,000) | - |
(20,000) | - |
||||||||||
汇率期货获利 | Balance - June 30, 2023 |
41,941,535 | 123,109,599 |
8,407 |
||||||||||
(127,796,887) | 6,551,226 | |||||||||||||
|
|
|
|
|
||||||||||
税前亏损 | - | 27,372 | Loss and comprehensive loss for the year | - | ||||||||||
|
|
|
|
|
||||||||||
所得税费用 | - | 115,303 | - | 115,303 | ||||||||||
|
|
|
|
|
||||||||||
本期亏损及综合亏损总额 | $ | (189,193) | $ | (975,778) | $ | 1,000,000 | $ | 1,000,000 | ||||||
|
|
|
|
|
||||||||||
Operating activities: | $ | (130,838,971) | $ | $ | $ | $ | (126,477,447) | |||||||
|
|
|
|
|
||||||||||
$ | (496,998) | $ | $ | (496,998) | $ | |||||||||
|
|
|
|
|
||||||||||
每股亏损: | |
|
|
|||||||||||
每股基本和稀释亏损(注21) | (0.01) | (0.02) | (0.03) | (0.03) |
See accompanying notes to Condensed Consolidated Interim Financial Statements.
61,950
Condensed Consolidated Interim Statement of Changes in Equity (Deficiency)
(Unaudited)
(Expressed in United States dollars)
综合收益(缺口)的简明合并中期资产负债表
(未经审计)
(以美元计)
For the six months ended June 30, 2024 and 2023
(20,852)
Common Shares | Share based payment reserve | |||||||||||||||
Number | Amount | Deficit | Total | |||||||||||||
$ | $ | $ | $ | |||||||||||||
|
||||||||||||||||
Balance - December 31, 2022 | 40,819,913 |
122,803,204 |
11,121,785 |
(126,477,447) | 7,447,542 |
|||||||||||
Issuance of share capital (note 15) | 1,121,622 |
306,395 |
- |
- |
306,395 |
|||||||||||
Loss and comprehensive loss for the year | - |
- |
- |
(1,319,440) | (1,319,440) | |||||||||||
Share-based payment expense (note 15) | - |
- |
116,729 |
- |
116,729 |
|||||||||||
Balance - June 30, 2023 | 41,941,535 |
123,109,599 |
11,238,514 |
(127,796,887) | 6,551,226 |
|||||||||||
|
|
|
|
|
|
|||||||||||
Balance - December 31, 2023 | 41,941,535 |
123,109,599 |
11,323,580 |
(130,249,647) | 4,183,532 |
|||||||||||
Issuance of share capital (note 15) | 91,171 |
27,372 |
- |
- |
27,372 |
|||||||||||
Loss and comprehensive loss for the year | - |
- |
- |
(1,106,353) | (1,106,353) | |||||||||||
Share-based payment expense (note 15) | - |
- |
115,303 |
- |
115,303 |
|||||||||||
Balance - June 30, 2024 | 42,032,706 |
123,136,971 |
11,438,883 |
(131,356,000) | 3,219,854 |
普通股份。 | - | |||||||||||||||
编号 | 数额 | 赤字 | 合计 | |||||||||||||
$ | $ | $ | $ | |||||||||||||
|
||||||||||||||||
2022年12月31日余额 | 40,819,913 |
122,803,204 |
11,121,785 |
(126,477,447) | 7,447,542 |
|||||||||||
发行股本(见附注15) | 1,121,622 |
306,395 |
- |
- |
306,395 |
|||||||||||
本年度损失及综合损失 | - |
- |
- |
1,000,000 | 1,000,000 | |||||||||||
股份支付费用(注15) | - |
- |
2,601,893 |
- |
2,601,893 |
|||||||||||
2023年6月30日的余额 | 41,941,535 |
123,109,599 |
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
负债和股东权益余额- 2023年12月31日 | 41,941,535 |
123,109,599 |
11,323,580 |
(负130,249,647) | 4,183,532 |
|||||||||||
发行股本(见附注15) | 93,773 |
27,372 |
- |
- |
27,372 |
|||||||||||
本年度损失及综合损失 | - |
- |
- |
1,000,000 | 1,000,000 | |||||||||||
股份支付费用(注15) | - |
- |
115,303 |
- |
115,303 |
|||||||||||
截至2024年6月30日的余额 | (86,992) |
(260,923) |
(186,758) |
(496,998) | 租赁本金支付 |
See accompanying notes to Condensed Consolidated Interim Financial Statements
(350,728)
Condensed Consolidated Interim Statement of Cash Flows
(Unaudited)
(Expressed in United States dollars)
现金流量汇总简明财务报表
(未经审计)
(以美元计)
For the three months ended June 30 | For the six months ended June 30 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
|
||||||||||||
Cash provided by (used in): | ||||||||||||
|
||||||||||||
Operating activities: | ||||||||||||
Loss for the period | $ | (517,029) | $ | (975,778) | $ | (1,106,353) | $ | (1,319,440) | ||||
Add (deduct) adjustments and items not affecting cash: | |
|
|
|
||||||||
Depreciation | 699,559 |
919,037 |
1,400,395 |
1,836,906 |
||||||||
Income tax expense | 84,375 |
195,000 |
151,875 |
390,000 |
||||||||
Stock-based compensation expense | 51,122 |
74,286 |
115,303 |
116,729 |
||||||||
Other interest and finance cost | 292,700 |
465,655 |
587,875 |
933,641 |
||||||||
Interest paid on leases | 27,263 |
53,296 |
61,950 |
112,075 |
||||||||
Interest earned on lease receivables and other | (15,278) | (20,852) | (37,376) | (35,980) | ||||||||
Finance fee | 20,000 |
- |
20,000 |
- |
||||||||
Fair value adjustment on convertible debt and warrants | (24,275) | 153 |
(27,314) | (21,551) | ||||||||
Unrealized foreign exchange (gain) loss | (39,698) | 15,556 |
(79,497) | 13,101 |
||||||||
578,739 |
726,351 |
1,086,858 |
2,025,481 |
|||||||||
|
|
|
|
|
||||||||
Income taxes paid | - |
(194,500) | (1,000) | (194,500) | ||||||||
Changes in non-cash operating working capital: | |
|
|
|
||||||||
Trade and other receivables | 176,350 |
(595,478) | 469,152 |
(449,985) | ||||||||
Inventories | 375,066 |
(713,767) | 603,079 |
(535,914) | ||||||||
Prepaid materials, expenses, and deposits | 2,768 |
628,165 |
(474,551) | 286,655 |
||||||||
Accounts payable and accrued liabilities | (1,033,754) | 847,500 |
(436,602) | 870,264 |
||||||||
Deferred revenue | (10,461) | (663,158) | 13,665 |
173,137 |
||||||||
Total operating activities | 88,708 |
35,113 |
1,260,601 |
2,175,138 |
||||||||
|
|
|
|
|
||||||||
Investing activities: | |
|
|
|
||||||||
Purchase of property and equipment | (19,600) | (17,067) | (48,929) | (23,801) | ||||||||
Principal received on lease receivables | 72,151 |
65,963 |
142,702 |
130,464 |
||||||||
Total investing activities | 52,551 |
48,896 |
93,773 |
106,663 |
||||||||
|
|
|
|
|
||||||||
Financing activities: | |
|
|
|
||||||||
Proceeds from exercise of options | 23,652 |
- |
27,372 |
306,395 |
||||||||
Interest paid | (86,992) | (260,923) | (186,758) | (496,998) | ||||||||
Principal lease payments | (350,728) | (356,897) | (698,207) | (707,865) | ||||||||
Promissory note repayment | (311,250) | (311,250) | (622,500) | (622,500) | ||||||||
Deferred consideration repayment | - |
- |
(675,000) | (675,000) | ||||||||
Loan repayment | (238,322) | (189,193) | (477,815) | (416,898) | ||||||||
Loan proceeds | 1,000,000 |
- |
1,000,000 |
- |
||||||||
Total financing activities | 36,360 |
(1,118,263) | (1,632,908) | (2,612,866) | ||||||||
Effects of currency translation on cash and cash equivalents | 244 |
- |
156 |
- |
||||||||
Increase/(Decrease) in cash and cash equivalents | 177,863 |
(1,034,254) | (278,378) | (331,095) | ||||||||
Cash and cash equivalents, beginning of period | 2,145,652 |
4,810,913 |
2,601,893 |
4,107,754 |
||||||||
Cash and cash equivalents, end of period | $ | 2,323,515 |
$ | 3,776,659 |
$ | 2,323,515 |
$ | 3,776,569 |
借据偿还 | 截至6月30日的六个月 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
|
||||||||||||
现金净流入(流出)情况: | ||||||||||||
|
||||||||||||
经营活动: | ||||||||||||
贷款偿还 | $ | (189,193) | $ | (975,778) | $ | 1,000,000 | $ | 1,000,000 | ||||
- | |
|
|
|
||||||||
(2,612,866) | Effects of currency translation on cash and cash equivalents |
244 |
- |
156 |
||||||||
- | 84,375 |
195,000 |
151,875 |
390,000 |
||||||||
(331,095) | 51,122 |
2,145,652 |
115,303 |
2,601,893 |
||||||||
4,107,754 | 292,700 |
$ |
2,323,515 |
$ |
||||||||
3,776,659 | 27,263 |
2,323,515 |
112,075 |
|||||||||
See accompanying notes to Condensed Consolidated Interim Financial Statements | (35,980) | |||||||||||
20,000 |
- |
20,000 |
- |
|||||||||
14,603,934 | 153 |
|||||||||||
15,556 |
13,101 |
|||||||||||
|
|
|
|
|
||||||||
- |
开空1,000 | |||||||||||
非现金营运工作资本变动: | |
|
|
|
||||||||
交易及其他应收款 | ||||||||||||
存货 | 375,066 |
|||||||||||
2,768 |
286,655 |
|||||||||||
847,500 |
||||||||||||
开多收入 | 13,665 |
173,137 |
||||||||||
营运活动合计 | 88,708 |
35,113 |
||||||||||
|
|
|
|
|
||||||||
投资活动: | |
|
|
|
||||||||
(17,067) | ||||||||||||
$ |
130,464 |
|||||||||||
投资活动净现金流入总额 | 52,551 |
48,896 |
93,773 |
|||||||||
|
|
|
|
|
||||||||
筹资活动: | |
|
|
|
||||||||
23,652 |
- |
27,372 |
306,395 |
|||||||||
(311,250) | (311,250) | |||||||||||
- |
- |
(675,000) | (675,000) | |||||||||
- |
1,000,000 |
- |
||||||||||
融资活动合计 | 36,360 |
|||||||||||
货币汇率变动对现金及现金等价物的影响 | 244 |
- |
156 |
- |
||||||||
(278,378) | ||||||||||||
现金及现金等价物期初余额 | 2,145,652 |
4,810,913 |
|
4,107,754 |
||||||||
现金及现金等价物期末余额 | $ | |
$ | $ | |
$ |
See accompanying notes to Condensed Consolidated Interim Financial Statements
(350,728)