BuildDirect Reports Third Quarter 2024 Financial Results
BuildDirect Reports Third Quarter 2024 Financial Results
- Delivered adjusted EBITDA of $0.8 million for Q3 2024; the Company has delivered 11 consecutive quarters of positive adjusted EBITDA.
- Delivered revenue and gross profit of $17 million and $6.5 million or 38.3 %, respectively, in Q3 2024, an increase in revenue and gross profit of 4.9% and $0.3 million or 10 bps, respectively, sequentially quarter-over-quarter as compared to Q2 2024.
- Company's revenue, gross profit and adjusted EBITDA continue to increase sequentially quarter-over-quarter since January 1, 2024, following BuildDirect's implementation of its e-commerce re-platforming initiatives.
- Increased owned inventory levels in Q3 2024 to $8.2 million, up 47.1% sequentially quarter-over-quarter as compared to Q2 2024 to support sales and customer demand.
- Working capital decreased by $0.2 million to $2.7 million at September 30, 2024 from $2.9 million at June 30, 2024.
- Company to host Third Quarter 2024 earnings conference call on Tuesday, November 26, 2024, at 1:30 PM (PST) / 4:30 PM (EST)
- 第三季度2024年的调整后EBITDA达到了80万美元;公司连续11个季度实现了正的调整后EBITDA。
- 第三季度2024年的营业收入和毛利润分别达到了1700万美元和650万美元,增长率分别为38.3%;与第二季度2024年相比,营业收入和毛利润分别按季环比增加了4.9%和30万美元,增长率为10个基点。
- 自2024年1月1日以来,公司的营业收入、毛利润和调整后EBITDA持续按季环比增加,这是由于BuildDirect实施了电子商务重塑计划。
- 为支持销售和客户需求,公司在2024年第三季度将自有库存水平提高到820万美元,较第二季度按季环比增长了47.1%。
- 在2024年9月30日,营运资本从2024年6月30日的290万美元减少了20万美元至270万美元。
- 公司将于2024年11月26日星期二下午1:30(PST)/下午4:30(EST)举行第三季度业绩会议。
BuildDirect reports in United States ("US") dollars and in accordance with IFRS, unless otherwise noted. All references to dollars herein are in US dollars ($) 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. - November 26, 2024) - BuildDirect.com Technologies Inc. (TSXV: BILD) ("BuildDirect" or the "Company") a leading omnichannel building material retailer, today announced its financial results for the Third Quarter 2024. These financial results cover the three (3) and nine (9) month periods ended September 30, 2024 ("Q3 2024" and "YTD Q3 2024") compared to the same periods in the prior year ended September 30, 2023 ("Q3 2023" and "YTD Q3 2023").
温哥华,不列颠哥伦比亚--(Newsfile corp. - 2024年11月26日) - BuildDirect.com Technologies Inc. (tsxv: BILD) ("BuildDirect"或"公司")作为领先的全渠道建筑材料零售商,今天宣布了2024年第三季度的财务业绩。这些财务业绩涵盖了截至2024年9月30日("第三季度2024年"和"截至2024年9月30日的九个月")的三个月和九个月时间段,与截至2023年9月30日的前一年相同时期("2023年第三季度"和"截至2023年9月30日的九个月 ")进行了比较。
"We are pleased to continue our growth trajectory by increasing our revenues and gross profits in Q3 2024 as compared to the previous quarters in 2024," said Shawn Wilson, CEO of BuildDirect. "Our e-commerce re-platforming initiatives were successful, and we were able to significantly reduce our operating expenses by 10% on a year-over-year basis, which enabled us to deliver our 11th consecutive quarter of positive adjusted EBITDA. As we advance further integration across our business units to unlock new revenue and cost synergies, we also intend to focus on expanding our physical footprint to scale our Pro Customer market share."
“我们很高兴在2024年第三季度相比于之前几个季度,增加了营业收入和毛利率,” BuildDirect的CEO肖恩·威尔逊表示。“我们的电子商务重新平台化举措取得了成功,我们成功地将营业费用较去年同期减少了10%,这使我们能够交付第11个连续季度的正面调整后EBITDA。随着我们跨业务单元进一步整合以释放新的营收和成本协同效应,我们也打算专注于扩大我们的实体足迹,以扩大我们的专业客户市场份额。”
"Our strategy emphasizes disciplined execution and capital efficiency, focusing on delivering strong returns," continued Shawn Wilson, CEO of BuildDirect. "This growth approach includes the development of new organic locations as well as pursuing targeted acquisitions to accelerate our footprint."
“我们的策略强调执行有纪律和资本效率,专注于提供强劲回报,” BuildDirect的CEO肖恩·威尔逊继续说道。“这种增长方式包括开发新的有机位置,以及追求有针对性的收购,加速我们的发展。”
Kerry Biggs, the CFO of BuildDirect, added, "We are focused on ensuring that our financial strategies align with the company's growth objectives. In Q3 2024, we targeted a specific build-up of strategic core inventory levels that aims to support and drive profitable revenue growth in both our Pro Centers and e-commerce channels."
BuildDirect的CFO凯瑞·比格斯补充道:“我们专注于确保我们的财务策略与公司的增长目标保持一致。在2024年第三季度,我们针对特定的战略核心库存水平进行了建设,旨在支持和推动我们专业中心和电子商务渠道的盈利性营收增长。”
Q3 2024 Financial Results Conference Call
2024年第三季度财务业绩电话会议
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 (PST) / 4:30 PM (EST)
Date: Tuesday, November 26, 2024
Register:
时间:下午1:30(太平洋时间)/下午4:30(东部时间)
日期:2024年11月26日星期二
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 .
回放将在电话会议结束后大约24小时可供访问。此外,存档的回放将在公司网站的投资者关系部分提供。
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。
Third Quarter 2024 Financial Highlights
2024年第三季度财务亮点
A. Financial Position
A.财务状况
The following table summarizes the Company's financial position at September 30, 2024 and December 31, 2023.
以下表格总结了2024年9月30日和2023年12月31日的公司财务状况。
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
1A非IFRS指标。请参阅“非IFRS指标”了解定义,并将非IFRS指标与相关IFRS指标进行调和。
B. Financial Results
b.财务业绩
The following tables summarize the Company's selected financial results for the three and nine months ended September 30, 2024, and 2023.
以下表格总结了公司2024年9月30日和2023年三个月和九个月结束时的精选财务业绩。
1 A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
一项非IFRS度量标准。请参阅"非IFRS度量标准",了解非IFRS度量标准的定义和将非IFRS度量标准调整为相关IFRS度量标准。
C. Revenue and Gross Profit per Segment
C. 每个板块的营业收入和毛利润
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 23% and 77% of the Company's revenue respectively in Q3 2024 compared to 26% and 74% of the Company's revenue, respectively, in Q3 2023. Likewise, the BuildDirect and Retailers segments contributed 23% and 77% of our sales respectively YTD Q3 2024 compared to 29% and 71% of our sales, respectively Q3 2023.
公司报告结果分为两个板块:(1) 建筑材料和(2) 收购零售商("零售商")。我们根据营业收入衡量每个可报告的运营板块的表现。我们的建筑材料板块包括通过我们的建筑材料电子商务和实体店铺取得的营业收入。零售商板块包括通过我们收购的实体店铺获取的地板建筑材料的营业收入,并包括安装服务。2024年第3季度,与2023年第3季度相比,建筑材料和零售商板块分别贡献了公司营业收入的23%和77%,分别贡献了公司销售额的23%和77%。同样,2024年第3季度截至目前,建筑材料和零售商板块分别贡献了我们销售额的23%和77%,相比之下,2013第3季度为29%和71%。
The following table summarizes revenue and gross profit per Segment for Q3 2024 and Q3 2023:
以下表格总结了2024年第3季度和2013年第3季度每个板块的营业收入和毛利润。
Overall, revenue in Q3 2024 was $17.0 million compared to $18.4 million in Q3 2023 for a decrease of $1.4 million or 8%.
总体而言,2024年第3季度的营业收入为$1700万,与2013年第3季度的$1840万相比减少了$140万或8%。
Revenue in Q3 2024 for the BuildDirect segment was $3.9 million compared to $4.8 million for the same period in the prior year, a decrease of $0.9 million or 18.2%. 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.
2024年第3季度,建筑材料板块的营业收入为$390万,与去年同期的$480万相比减少了$90万或18.2%。这一减少归因于公司将电子商务产品组合转向毛利率更高的直接采购产品的策略以及加强库存水平以支持战略转变的时机。
Revenue in Q3 2024 for Retailers was $13.1 million compared to $13.7 million for the same period in the prior year for a decrease of $0.6 million or 4.2%. This decrease can be attributed to weaker housing remodeling and new construction activities, posited to be driven by higher mortgage interest rates.
零售商板块2024年第3季度的营业收入为$1310万,与去年同期的$1370万相比减少了$60万或4.2%。这一减少可归因于房屋翻新和新建活动疲弱,可能受较高的抵押贷款利率驱动。
Gross profit in Q3 2024 was $6.5 million compared to $7.3 million in Q3 2023 for a decrease of $0.8 million or 11%. The decrease can be attributed to lower revenue noted earlier for the BuildDirect and Retailers segments. In addition, gross profit as a percentage of revenue decreased slightly from 39.8% in Q3 2023 to 38.3% in Q3 2024.
2024年第3季度毛利润为$650万,与2013年第3季度的$730万相比减少了$80万或11%。这一减少可归因于前述建筑材料和零售商板块的较低营业收入。此外,毛利润占营业收入的比例从2013年第3季度的39.8%降至2024年第3季度的38.3%。
The decrease was due mainly to gross profit as a percentage of revenue in the BuildDirect segment decreasing to 52.6% from 58.0% in Q3 2024 vs Q3 2023, respectively. This decrease was offset by a 2.3% increase in gross profit as a percentage of revenue in the Retailers segment in the same period.
主要是由于2024年第三季度BuildDirect部门的毛利润占营业收入比重下降至52.6%,分别为2023年第三季度的58.0%。而零售商部门在同期内毛利润占营业收入比重增加了2.3%,从而抵消了这种减少。
D. Working capital1
D. 工作资金1
The following table summarizes Working Capital on September 30, 2024 and December 31, 2023.
以下表格总结了2024年9月30日和2023年12月31日的工作资本。
Current assets include cash and cash equivalents of $2.6 million at September 30, 2024 and December 31, 2023.
当前资产包括2024年9月30日和2023年12月31日的现金及现金等价物分别为260万美元。
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
1A非IFRS指标。请参阅“非IFRS指标”了解定义,并将非IFRS指标与相关IFRS指标进行调和。
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。
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
1A非IFRS指标。请参阅“非IFRS指标”了解定义,并将非IFRS指标与相关IFRS指标进行调和。
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 Q3 2024
截至2024年第三季度后续事项
On October 8, 2024, the Company announced that it has granted an aggregate of 150,000 stock options to one employee and one consultant of the Company and its subsidiaries in accordance with the Company's Omnibus Equity Incentive Plan (the "Plan"). These stock options will vest in stages over a 4-year period, are exercisable for common shares of the Company at an exercise price of $0.40 per stock option and expire 10 years from the grant date subject to the terms of the Plan.
2024年10月8日,公司宣布根据公司的总部股权激励计划(“计划”)向一名员工和一名咨询师及其子公司授予了共计15万股期权。这些股票期权将在4年内分阶段实现,按照0.40美元的行使价格, 可以行使为公司的普通股,有效期为授予日期后的10年,须符合计划条款。
In addition, BuildDirect announced it retained Thesis Capital Inc. ("Thesis"), a leading capital markets advisory firm servicing Canadian small capitalization companies across North American markets, to provide investor relations and advisory services to the Company.
此外,BuildDirect宣布聘请领先的资本市场咨询公司Thesis Capital Inc.("Thesis"),为公司在北美市场的加拿大小型资本化公司提供投资者关系和咨询服务。
On November 4, 2024, the Company announced the closing of a secured debt financing pursuant to which it issued, via its wholly owned subsidiary BuildDirect Operations Limited, secured notes to Pelecanus Investments Ltd., Lyra Growth Partners Inc. and Beedie Investments Ltd., (collectively the "Lenders") in an aggregate amount of $700,000 (the "2024 Additional Loan"). The terms of this financing do not differ materially from the terms of the Company's aggregate $1,000,000 secured debt financing with the Lenders announced on June 5, 2024 and as detailed in Note 11 of the Company's unaudited condensed consolidated interim financial statements and notes for the three and nine months ended September 30, 2024 and 2023.
2024年11月4日,公司宣布完成一笔有担保债务融资,根据此融资,公司通过其全资子公司BuildDirect Operations Limited向Pelecanus Investments Ltd.,Lyra Growth Partners Inc.和Beedie Investments Ltd.(统称为“贷款人”)发行了70万美元的有担保票据(“2024年补充贷款”)。此融资条件与公司于2024年6月5日宣布的与贷款人进行的总计100万美元有担保债务融资的条款没有实质性不同,并详细列在公司未经审计的简明综合中期财务报表和有关三个月截至2024年9月30日、2024年和2023年的附注11中。
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 nine-months ended September 30, 2024 and September 30, 2023 are available on the Company's website at and on the Company's SEDAR+ profile available at .
实际结果可能与公司的财务展望存在重大差异,这可能是由于在下文“前瞻性声明”中描述的因素等原因。公司未经审计的简明中期综合财务报表和附注,截至2024年9月30日和2023年9月30日的三个月和九个月,可在公司网站 和公司在SEDAR+档案中的资料中获得。
About BuildDirect
250,720
BuildDirect aims to be a leader in North America's flooring market through the organic build and acquisition of brick & mortar locations referred to as 'Pro Centers'. By first consolidating the $90+ billion flooring market, BuildDirect aims to create a strong foundation for product expansion, leveraging its operating model and locations to enter adjacent markets with a combined TAM exceeding $200 billion.
BuildDirect旨在通过有机建设和收购实体店(称为'Pro Centers')成为北美地区地板市场的领导者。通过首先整合超过90亿美元的地板市场,BuildDirect旨在为产品扩展打下坚实基础,利用其运营模式和位置进入相邻市场,综合TAm超过2000亿美元。
For more information, visit .
欲了解更多信息,请访问网站。
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 continuing its growth trajectory, the success of the Company's e-commerce re-platform initiatives, advancing further integration across the Company's business to unlock new revenue and cost synergies, the expansion of the Company's physical footprint to scale its Pro Customer market share, an emphasis on disciplined execution and capital efficiency, focusing on delivering strong returns, a growth approach that includes the development of new organic locations as well as pursuing targeted acquisitions to accelerate our footprint, build-up of strategic core inventory levels that aims to support and drive profitable revenue growth in both the Company's Pro Centers and e-commerce channels, the profitability of the Company's Pro Customer base, and the delivery and maintenance of positive Adjusted EBITDA results.
本新闻稿中的前瞻性声明可能包括但不限于关于公司持续增长轨迹,公司电子商务重新平台化举措的成功,跨公司业务进一步整合以释放新的收入和成本协同效应,扩大公司的实体店规模以扩大其专业客户市场份额,强调纪律执行和资本效率,专注于提供强劲回报的发展方法,包括开发新的有机位置并进行有针对性的收购以加速我们的实体店规模,建设能够支持和推动专业店和电子商务渠道的盈利收入增长的战略核心库存水平,公司专业客户群体的盈利能力,以及交付和维持正面调整后EBITDA结果。
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 "Third Quarter 2024 Financial Highlights" of this press release as well as our Management's Discussion and Analysis (for the three and nine months ended September 30, 2024, and September 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.
本新闻稿中提到了以下非依据通用会计准则(IFRS)的度量标准:调整后的息税折旧及摊销前利润(Adjusted EBITDA)和营运资本(Working Capital)。这些非IFRS度量标准通常被投资者和其他相关方用来评估公司的财务绩效,公司使用这些度量标准来衡量其经营和经济绩效,并协助业务决策。这些非IFRS度量标准没有任何IFRS规定的标准化含义,可能与其他发行人提出的类似度量标准不可比较。这些度量标准作为补充信息提供,以进一步理解管理层对经营结果的看法。因此,这些度量标准不应被孤立考虑,也不应被看作是替代按照IFRS报告的财务信息分析。请参阅附录表和本新闻稿中的“2024年第三季度财务亮点”,以及我们的管理层讨论和分析(截至2024年9月30日和2023年9月30日的三个月和九个月),以便了解非IFRS度量标准与最接近的IFRS度量标准之间的定义和调整。这种管理层讨论和分析下的披露已被引用到本新闻稿中。
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。
1 EBITDA % is a ratio of EBITDA divided by Total Revenue
2 Adjusted EBITDA % is a ratio of Adjusted EBITDA divided by Total Revenue
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:
Shawn Wilson, CEO
1.778.382.7748
进一步了解:
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
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 September 30, 2024 | As at December 31, 2023 | |||||
$ | $ | |||||
Assets | ||||||
Current assets: | ||||||
Cash and cash equivalents | 2,637,750 |
2,601,893 |
||||
Short-term investments | 445,415 |
445,415 |
||||
Trade and other receivables (note 3) | 4,207,623 |
4,152,899 |
||||
Inventories (note 4) | 8,197,731 |
6,174,201 |
||||
Prepaid materials, expenses, and deposits | 1,585,299 |
1,229,526 |
||||
Total current assets | 17,073,818 |
14,603,934 |
||||
Non-current assets: | |
|
||||
Property and equipment (note 5) | 607,350 |
563,231 |
||||
Intangible assets (note 6) | 2,293,252 |
3,525,883 |
||||
Right-of-use assets (note 7) | 1,344,519 |
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 | 8,749,082 |
10,753,775 |
||||
Total Assets | 25,822,900 |
25,357,709 |
||||
Liabilities and Shareholders' Equity | |
|
||||
Current liabilities: | |
|
||||
Accounts payable and accrued liabilities (note 8) | 9,061,073 |
5,895,863 |
||||
Income taxes payable | 428,713 |
210,339 |
||||
Current portion of lease liabilities (note 9) | 1,094,500 |
1,319,526 |
||||
Deferred revenue (note 10) | 1,403,333 |
1,559,755 |
||||
Current portion of loan payable (note 11) | 1,203,793 |
982,912 |
||||
Current portion of promissory note (note 13) | 1,191,740 |
1,135,710 |
||||
Current portion of deferred consideration payable (note 14) | - |
675,000 |
||||
Total current liabilities | 14,383,152 |
11,779,105 |
||||
Non-current liabilities: | |
|
||||
Lease liabilities (note 9) | 504,971 |
1,310,248 |
||||
Loan payable (note 11) | 7,412,827 |
6,514,693 |
||||
Warrants (note 12) | 35,176 |
75,224 |
||||
Promissory note (note 13) | 593,683 |
1,494,907 |
||||
Total non-current liabilities | 8,546,657 |
9,395,072 |
||||
Shareholders' equity: | |
|
||||
Share capital (note 15) | 123,136,971 |
123,109,599 |
||||
Share based payment reserve | 11,496,534 |
11,323,580 |
||||
Deficit | (131,740,414) | (130,249,647) | ||||
Total Shareholders' equity | 2,893,091 |
4,183,532 |
||||
Total Liabilities and Equity | 25,822,900 |
25,357,709 |
截至2024年9月30日 | 截至2023年12月31日 | |||||
$ | $ | |||||
资产 | ||||||
流动资产: | ||||||
现金及现金等价物 | 2,637,750 |
|
||||
短期投资 | 445,415 |
445,415 |
||||
交易及其他应收款项(注3) | 4,207,623 |
4,152,899 |
||||
存货(注4) | 8,197,731 |
6,174,201 |
||||
预付材料、费用及押金 | 1,585,299 |
1,229,526 |
||||
总流动资产 | 17,073,818 |
14,603,934 |
||||
非流动资产: | |
|
||||
物业及设备(注5) | 607,350 |
563,231 |
||||
无形资产(注6) | 2,293,252 |
3,525,883 |
||||
使用权资产(注7) | 1,344,519 |
2,160,700 |
||||
非流动存款 | 434,040 |
434,040 |
||||
商誉(附注6) | 2,530,622 |
2,530,622 |
||||
递延所得税资产 | 1,539,299 |
1,539,299 |
||||
总非流动资产 | 8,749,082 |
10,753,775 |
||||
总资产 | 25,822,900 |
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) | 9,061,073 |
5,895,863 |
||||
应付所得税 | 428,713 |
210,339 |
||||
租赁负债的流动部分(注9) | 1,094,500 |
1,319,526 |
||||
递延收入(注10) | 1,403,333 |
1,559,755 |
||||
贷款应付款的当前部分(注11) | 1,203,793 |
982,912 |
||||
约定付款通知的当前部分(注13) | 1,191,740 |
1,135,710 |
||||
递延考虑支付的当前部分(注14) | - |
675,000 |
||||
总流动负债 | 14,383,152 |
11,779,105 |
||||
非流动负债: | |
|
||||
租赁负债(注9) | 504,971 |
1,310,248 |
||||
贷款应付款(注11) | 7,412,827 |
6,514,693 |
||||
认股证(注12) | 35,176 |
75,224 |
||||
期票(注13) | 593,683 |
1,494,907 |
||||
总非流动负债 | 8,546,657 |
9,395,072 |
||||
股东权益: | |
|
||||
股本(注15) | (260,923) |
123,109,599 |
||||
基于股份支付的储备 | 11,496,534 |
11,323,580 |
||||
亏损 | (131,740,414) | (负130,249,647) | ||||
股东权益合计 | 2,893,091 |
4,183,532 |
||||
总负债和股权 | 25,822,900 |
25,357,709 |
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 September 30 |
For the nine months ended September 30 |
|
||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
Revenue (note 16) | $ | 16,968,564 |
$ | 18,411,622 |
$ | 48,741,262 |
$ | 55,362,446 |
||||
|
|
|
|
|||||||||
Cost of goods sold (note 4) | 10,465,160 |
11,090,018 |
29,962,151 |
33,472,931 | ||||||||
|
|
|
|
|||||||||
Gross Profit | 6,503,404 |
7,321,604 |
18,779,111 |
21,889,515 |
||||||||
|
|
|
|
|||||||||
Operating expenses: | |
|
|
|
||||||||
Fulfillment costs | 916,051 |
1,134,874 |
2,921,603 |
3,699,399 |
||||||||
Selling and marketing | 1,425,072 |
1,498,632 |
4,172,207 |
4,220,547 |
||||||||
Administration | 3,367,000 |
3,560,297 |
9,820,053 |
10,805,265 |
||||||||
Research and development | 103,983 |
115,619 |
318,162 |
388,222 |
||||||||
Depreciation and amortization | 702,445 |
925,962 |
2,102,840 |
2,762,866 | ||||||||
6,514,551 |
7,235,384 |
19,334,865 |
21,876,299 | |||||||||
|
|
|
|
|||||||||
Profit (loss) from operations | (11,147) | 86,220 |
(555,754) | 13,216 |
||||||||
|
|
|
|
|||||||||
Other income (expense): | |
|
|
|
||||||||
Interest income | 5,771 |
15,066 |
43,147 |
51,046 |
||||||||
Interest expense | (332,015) | (618,462) | (983,622) | (1,664,176) | ||||||||
Rental income | 37,461 |
61,670 |
148,937 |
185,010 |
||||||||
Fair value adjustment of warrants (note 12) | 12,734 |
(37,768) | 40,048 |
(16,217) | ||||||||
Finance fee (note 11) | - |
(9,574) | (20,000) | (9,574) | ||||||||
Foreign exchange gain (loss) | (29,718) | 52,811 |
55,852 |
61,218 |
||||||||
Restructuring costs | - |
(102,415) | - |
(102,415) | ||||||||
(305,767) | (638,672) | (715,638) | (1,495,108) | |||||||||
|
|
|
|
|||||||||
Loss before income taxes | (316,914) | (552,452) | (1,271,392) | (1,481,892) | ||||||||
|
|
|
|
|||||||||
Income tax (expense) recovery | (67,500) | 71,634 |
(219,375) | (318,366) | ||||||||
|
|
|
||||||||||
Total loss and comprehensive loss for the period | $ | (384,414) | $ | (480,818) | $ | (1,490,767) | $ | (1,800,258) | ||||
|
|
|
|
|||||||||
Deficit, beginning of period | $ | (131,356,000) | $ | (127,796,887) | $ | (130,249,647) | $ | (126,477,447) | ||||
|
|
|
||||||||||
Deficit, end of period | $ | (131,740,414) | $ | (128,277,705) | $ | (131,740,414) | $ | (128,277,705) | ||||
|
|
|
|
|||||||||
Loss per share: | |
|
|
|||||||||
Basic and diluted loss per share (note 21) | (0.01) | (0.01) | (0.04) | (0.04) |
截至三个月结束 9月30日 |
截至九个月的日期 9月30日 |
|
||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
营业收入(注16) | $ | 16,968,564 |
$ | |
$ | 48,741,262 |
$ | 55,362,446 |
||||
|
|
|
|
|||||||||
营业成本(附注4) | 10,465,160 |
11,090,018 |
29,962,151 |
33,472,931 | ||||||||
|
|
|
|
|||||||||
毛利润 | 6,503,404 |
1,280,844 |
18,779,111 |
21,889,515 |
||||||||
|
|
|
|
|||||||||
运营费用: | |
|
|
|
||||||||
916,051 |
1,134,874 |
2,921,603 |
3,699,399 |
|||||||||
销售和营销 | 1,425,072 |
1,498,632 |
4,172,207 |
4,220,547 |
||||||||
管理 | 3,367,000 |
3,560,297 |
9,820,053 |
10,805,265 |
||||||||
研发 | 103,983 |
115,619 |
318,162 |
388,222 |
||||||||
折旧和摊销 | 702,445 |
925,962 |
2,102,840 |
2,762,866 | ||||||||
6,514,551 |
7,235,384 |
19,334,865 |
21,876,299 | |||||||||
|
|
|
|
|||||||||
经营利润(损失) | (11,147) | 86,220 |
(555,754) | 13,216 |
||||||||
|
|
|
|
|||||||||
其他收入(费用): | |
|
|
|
||||||||
利息收入 | 5,771 |
15,066 |
43,147 |
51,046 |
||||||||
利息支出 | (332,015) | (618,462) | (983,622) | (1,664,176) | ||||||||
租金收入 | 37,461 |
61,670 |
148,937 |
185,010 |
||||||||
认股权证公允价值调整(附注12) | 12,734 |
(37,768) | 40,048 |
(16,217) | ||||||||
Share-based payment expense (note 15) | - |
(9,574) | (20,000) | (9,574) | ||||||||
汇率期货盈亏 | (29,718) | 52,811 |
55,852 |
61,218 |
||||||||
重组成本 | - |
(102,415) | - |
(102,415) | ||||||||
(305,767) | (638,672) | (715,638) | (1,495,108) | |||||||||
|
|
|
|
|||||||||
税前损失 | (316,914) | (552,452) | (1,271,392) | (1,481,892) | ||||||||
|
|
|
|
|||||||||
所得税(费用)收回 | (67,500) | 71,634 |
(219,375) | (318,366) | ||||||||
|
|
|
||||||||||
期间的总损失和综合损失 | $ | (384,414) | $ | (480,818) | $ | (1,490,767) | $ | (1,800,258) | ||||
|
|
|
|
|||||||||
Operating activities: | $ | (496,998) | $ | $ | (负130,249,647) | $ | (126,477,447) | |||||
|
|
|
||||||||||
$ | (131,740,414) | $ | (128,277,705) | $ | (131,740,414) | $ | (128,277,705) | |||||
|
|
|
|
|||||||||
每股亏损: | |
|
|
|||||||||
每股基本和稀释亏损(注21) | (0.01) | (0.01) | (0.04) | (0.04) |
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 nine months ended September 30, 2024 and 2023
截至2024年和2023年9月30日止九个月
Common Shares | Share based payment reserve |
Deficit |
Total |
||||||||||||
Number | Amount |
||||||||||||||
$ | $ |
$ |
$ |
||||||||||||
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 | - |
- |
- |
(1,800,258) | (1,800,258) | ||||||||||
Share-based payment expense (note 15) | - |
- |
328,808 |
- |
328,808 | ||||||||||
Balance - September 30, 2023 | 41,941,535 |
123,109,599 |
11,450,593 |
(128,277,705) | 6,282,487 | ||||||||||
|
|
|
|
||||||||||||
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 | - |
- |
- |
(1,490,767) | (1,490,767) | ||||||||||
Share-based payment expense (note 15) | - |
- |
172,954 |
- |
172,954 | ||||||||||
Balance - September 30, 2024 | 42,032,706 |
123,136,971 |
11,496,534 |
(131,740,414) | 2,893,091 |
普通股 | 分享基础 支付某些费用和交易相关费用。 储备 |
亏损 |
总计 |
||||||||||||
数字 | 金额 |
||||||||||||||
$ | $ |
$ |
$ |
||||||||||||
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 | - |
- |
- |
(1,800,258) | (1,800,258) | ||||||||||
股份支付费用(注15) | - |
- |
328,808 |
- |
328,808 | ||||||||||
2023年9月30日的资产负债表 | 41,941,535 |
123,109,599 |
11,450,593 |
(128,277,705) | 6,282,487 | ||||||||||
|
|
|
|
||||||||||||
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 | - |
- |
- |
(1,490,767) | (1,490,767) | ||||||||||
股份支付费用(注15) | - |
- |
172,954 |
- |
172,954 | ||||||||||
2024年9月30日的余额 | (86,992) |
(260,923) |
11,496,534 |
(131,740,414) | 2,893,091 |
Condensed Consolidated Interim Statement of Cash Flows
(Unaudited)
(Expressed in United States dollars)
压缩的综合中期现金流量表
(未经审计)
(以美元计)
For the three months ended September 30 |
For the nine months ended September 30 |
|||||||||||
2024 | 2023 | 2024 | 2023 | |
||||||||
Cash provided by (used in): | ||||||||||||
Operating activities: | ||||||||||||
Loss for the period | $ | (384,414) | $ | (480,818) | $ | (1,490,767) | $ | (1,800,258) | ||||
Add (deduct) adjustments and items not affecting cash: | |
|
|
|
||||||||
Depreciation | 702,445 |
925,962 |
2,102,840 |
2,762,866 |
||||||||
Income tax expense | 67,500 |
(71,634) | 219,375 |
318,366 |
||||||||
Stock-based compensation expense | 57,651 |
212,079 |
172,954 |
328,808 |
||||||||
Other interest and finance cost | 309,434 |
570,764 |
897,309 |
1,504,403 |
||||||||
Interest paid on leases | 24,360 |
47,698 |
86,310 |
159,773 |
||||||||
Interest earned on lease receivables and other | (5,772) | (15,066) | (43,148) | (51,046) | ||||||||
Finance fee | - |
- |
20,000 |
- |
||||||||
Fair value adjustment on convertible debt and warrants | (12,733) | 37,768 |
(40,047) | 16,217 |
||||||||
Loss on extinguishment of debt | - |
9,574 |
- |
9,574 |
||||||||
Unrealized foreign exchange (gain) loss | 29,842 |
(52,811) | (49,655) | (61,218) | ||||||||
788,313 |
1,183,516 |
1,875,171 |
3,187,485 |
|||||||||
|
|
|
|
|||||||||
Income taxes paid | - |
(42,500) | (1,000) | (237,000) | ||||||||
Changes in non-cash operating working capital: | |
|
|
|
||||||||
Short-term investments | - |
52,585 |
- |
52,585 |
||||||||
Trade and other receivables | (715,584) | (452,289) | (246,432) | (902,275) | ||||||||
Inventories | (2,626,609) | 871,672 |
(2,023,530) | 355,758 |
||||||||
Prepaid materials, expenses, and deposits | 118,768 |
433,414 |
(355,773) | 720,069 |
||||||||
Accounts payable and accrued liabilities | 3,667,666 |
(674,838) | 3,231,064 |
216,935 |
||||||||
Deferred revenue | (170,087) | (205,088) | (156,422) | (31,951) | ||||||||
Total operating activities | 1,062,476 |
1,166,472 |
2,323,077 |
3,341,606 |
||||||||
|
|
|
|
|||||||||
Investing activities: | |
|
|
|
||||||||
Purchase of property and equipment | (49,218) | (18,098) | (98,147) | (41,929) | ||||||||
Principal received on lease receivables | 49,007 |
67,458 |
191,709 |
197,922 | ||||||||
Total investing activities | (211) | 49,360 |
93,562 |
155,993 |
||||||||
|
|
|
|
|||||||||
Financing activities: | |
|
|
|
||||||||
Proceeds from exercise of options | - |
- |
27,372 |
306,395 |
||||||||
Interest paid | (63,576) | (218,333) | (250,334) | (715,328) | ||||||||
Principal lease payments | (322,097) | (363,387) | (1,030,304) | (1,071,252) | ||||||||
Promissory note repayment | (311,250) | (311,250) | (933,750) | (933,750) | ||||||||
Deferred consideration repayment | - |
- |
(675,000) | (675,000) | ||||||||
Loan repayment | (75,133) | (1,167,759) | (552,948) | (1,584,657) | ||||||||
Loan proceeds | 34,182 |
- |
1,034,182 |
- | ||||||||
Total financing activities | (747,874) | (2,060,729) | (2,380,782) | (4,673,592) | ||||||||
Effects of currency translation on cash and cash equivalents | (156) | - |
- |
- | ||||||||
Increase/(Decrease) in cash and cash equivalents | 314,235 |
(844,897) | 35,857 |
(1,175,993) | ||||||||
Cash and cash equivalents, beginning of period | 2,323,515 |
3,776,659 |
2,601,893 |
4,107,754 | ||||||||
Cash and cash equivalents, end of period | $ | 2,637,750 |
$ | 2,931,762 |
$ | 2,637,750 |
$ | 2,931,762 |
截至三个月结束 9月30日 |
截至 9月30日 |
|||||||||||
2024 | 2023 | 2024 | 2023 | |
||||||||
现金净流入(流出)情况: | ||||||||||||
经营活动: | ||||||||||||
贷款偿还 | $ | (384,414) | $ | (480,818) | $ | (1,490,767) | $ | (1,800,258) | ||||
- | |
|
|
|
||||||||
(2,612,866) | 702,445 |
925,962 |
2,102,840 |
2,762,866 |
||||||||
- | 67,500 |
(71,634) | 219,375 |
318,366 |
||||||||
(331,095) | 57,651 |
212,079 |
172,954 |
328,808 |
||||||||
4,107,754 | 309,434 |
570,764 |
897,309 |
1,504,403 |
||||||||
3,776,659 | 24,360 |
47,698 |
86,310 |
159,773 |
||||||||
See accompanying notes to Condensed Consolidated Interim Financial Statements | (5,772) | (15,066) | (43,148) | (51,046) | ||||||||
财务费用 | - |
- |
20,000 |
- |
||||||||
可转债和认股权证的公允价值调整 | (12,733) | 37,768 |
(40,047) | 16,217 |
||||||||
债务清偿损失 | - |
9,574 |
- |
9,574 |
||||||||
未实现汇率期货(盈利)损失 | 29,842 |
(52,811) | (49,655) | (61,218) | ||||||||
788,313 |
1,183,516 |
1,875,171 |
3,187,485 |
|||||||||
|
|
|
|
|||||||||
所得税支出 | - |
(42,500) | 开空1,000 | (237,000) | ||||||||
非现金营运工作资本变动: | |
|
|
|
||||||||
短期投资 | - |
52,585 |
- |
52,585 |
||||||||
交易及其他应收款 | (715,584) | (452,289) | (246,432) | (902,275) | ||||||||
存货 | (2,626,609) | 871,672 |
(2,023,530) | 355,758 |
||||||||
预付材料、费用和存款 | 118,768 |
433,414 |
(355,773) | 720,069 |
||||||||
应付帐款及应计负债 | 3,667,666 |
(674,838) | 3,231,064 |
216,935 |
||||||||
开多收入 | (170,087) | (205,088) | (156,422) | (31,951) | ||||||||
营运活动合计 | 1,062,476 |
1,166,472 |
2,323,077 |
3,341,606 |
||||||||
|
|
|
|
|||||||||
投资活动: | |
|
|
|
||||||||
购买财产和设备 | (49,218) | (18,098) | (98,147) | (41,929) | ||||||||
租赁应收款项收到的本金 | 49,007 |
67,458 |
191,709 |
197,922 | ||||||||
投资活动净现金流入总额 | (211) | 49,360 |
93,562 |
155,993 |
||||||||
|
|
|
|
|||||||||
筹资活动: | |
|
|
|
||||||||
期权行使所得 | - |
- |
27,372 |
306,395 |
||||||||
利息支付 | (63,576) | (218,333) | (250,334) | (715,328) | ||||||||
本金租赁付款 | (322,097) | (363,387) | (1,030,304) | (1,071,252) | ||||||||
兑付期票 | (311,250) | (311,250) | (933,750) | (933,750) | ||||||||
推迟的合同偿还 | - |
- |
(675,000) | (675,000) | ||||||||
贷款偿还 | (75,133) | (1,167,759) | (552,948) | (1,584,657) | ||||||||
贷款收益 | 34,182 |
- |
1,034,182 |
- | ||||||||
融资活动合计 | (747,874) | (2,060,729) | (2,380,782) | (4,673,592) | ||||||||
货币汇率变动对现金及现金等价物的影响 | (156) | - |
- |
- | ||||||||
现金及现金等价物的增加/(减少) | 314,235 |
(844,897) | 35,857 |
(1,175,993) | ||||||||
现金及现金等价物期初余额 | |
3,776,659 |
|
4,107,754 | ||||||||
现金及现金等价物期末余额 | $ | 2,637,750 |
$ | 2,931,762 |
$ | 2,637,750 |
$ | 2,931,762 |