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 $2.3 million at March 31, 2024.
Company to host Second Quarter 2024 earnings conference call on Wednesday, August 28, 2024 at 1:30 PM (PDT) / 4:30 PM (EDT)
2024年第二季度交付了60萬美元的調整EBITDA;公司連續10個季度實現了正增長的調整EBITDA。
2024年第二季度收入和毛利潤分別爲1620萬美元和620萬美元,比2023年第二季度的1910萬美元和760萬美元下降38.2%,分別下降150個點子。
截至2024年6月30日,流動資本從2024年3月31日的230萬美元增加到290萬美元。
公司將於2024年8月28日星期三下午1:30舉行第二季度2024年度業績會議電話,即太平洋時間下午1:30/東部時間下午4:30。
BuildDirect reports in United States ("US") dollars and in accordance with IFRS, unless otherwise noted. All references to dollars herein are in US dollars ($) unless otherwise specified.
BuildDirect報告以美元爲單位和根據國際財務報告準則進行報告,除非另有說明。本文所有涉及的美元均爲美元($)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").
溫哥華,卑詩省--(新聞稿 - 2024年8月28日) - BuildDirect.com Technologies Inc.(TSXV:BILD)(「BuildDirect」或「公司」)是一家領先的全渠道建築材料零售商,今天宣佈其截至2024年6月30日的第二季度2024年財務業績。
"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的首席執行官肖恩·威爾遜表示:「在2024年第二季度,公司報告了60萬美元的調整EBITDA,並繼續改善了其運營經濟狀況。我們正在組建一個團隊,建立具有強大可擴展性潛力的運營,始終將增長策略置於重點。」
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."
肖恩還指出:「公司目前在電子商務業務上運營着六個專業中心,並具備在北美各地通過全渠道的方式追求擴張機會的戰略定位。目前,我們的專業中心只在北美排名前50的兩個市場存在,突顯出巨大的增長機會。我們的商業模式專注於精細的執行、智能的資本配置和建立有吸引力的單位經濟體系。隨着我們繼續發展,我們正積極制定戰略來推動我們專業中心的增長-通過開發有機位置和探索戰略性併購機會。」
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的新任首席財務官Kerry Biggs表示:「我們致力於確保我們的財務策略與公司的增長目標保持一致。無論是通過有機擴張還是收購,我們都致力於明智的資本配置,並追求爲股東創造長期價值的機會。」
Q2 2024 Financial Results Conference Call
2024年第二季度業績電話會議
The Company will host a conference call to discuss the Company's financial results.
公司將主持電話會議,討論公司的財務業績。
Time: 1:30 PM (PDT) / 4:30 PM (EDT)
Date: Wednesday, August 28, 2024
Register:
時間:下午1:30(PDT)/ 下午4:30(EDT)
日期:2024年8月28日,星期三
註冊:
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 .
會議結束後約24小時內將提供重播。此外,可在公司網站的投資者關係部門上找到存檔的重播:
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.
公司將在電話會議上討論長期財務展望以及相關材料將在公司網站上提供。 投資者應仔細審查這些相關材料中包含的因素、假設、風險和不確定性,例如長期財務展望。
Second Quarter 2024 Financial Highlights
2024年第二季度財務亮點
- Financial Position
- 財務狀況
The following table summarizes the Company's financial position at June 30, 2024 and December 31, 2023.
以下表格總結了公司在2024年6月30日和2023年12月31日的財務狀況。
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. |
下面包括了開多期債務和總債務的對比: |
下面包括了開多期債務和總債務的對比: |
|
|||||||
6月30日, |
12月31日 |
|
|||||||
2024 |
2023 |
變更 |
|||||||
現金及現金等價物 | $ | |
$ | |
$ | (278,378) | |||
營運資金(1) | 39.2% |
2,824,829 |
81,344 |
||||||
總資產 | |
25,357,709 |
(2,370,224) | ||||||
負債合計 | 19,767,631 |
21,174,177 |
(1,406,546) | ||||||
股東權益合計 | 租賃本金支付 |
4,183,532 |
(963,678) | ||||||
|
|
|
|
||||||
普通股股份數 | (86,992) |
41,941,535 |
93,773 |
||||||
153 |
- Financial Results
- 財務結果
The following tables summarize the Company's selected financial results for the three and six months ended June 30, 2024, and 2023.
以下表格總結了公司截至2024年和2023年6月30日的三個和六個月的精選財務結果。
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. |
截至三個月結束時 | 截至三個月結束時 |
|
|||||||
6月30日, | 6月30日, |
|
|||||||
2024 | 2023 | 變更 |
|||||||
營業收入 | $ | 27,314 |
$ | 融資費用(附註11) |
$ | (2,921,679) | |||
經營虧損 | $ | (127,796,887) | (134,149) | ||||||
綜合虧損 | (189,193) | (975,778) | 458,749 |
||||||
調整後的EBITDA(1) | 3,525,883 |
51,112 |
(486,229) | ||||||
每股基本和攤薄虧損 | $ | (0.01) | $ | (0.02) | $ | 0.01 |
|||
|
|
|
|||||||
截至2022年6月30日的六個月 |
截至2022年6月30日的六個月 |
|
|||||||
6月30日, |
6月30日, |
|
|||||||
2024 |
2023 |
變更 |
|||||||
營業收入 | $ | - |
$ | - |
$ | $ | |||
經營虧損 | $ | (73,004) | 1 一項非IFRS衡量指標。有關定義和調整非IFRS衡量指標以符合相關IFRS衡量指標的詳細信息,請參閱"非IFRS衡量指標"。 | ||||||
綜合虧損 | 1,000,000 | 1,000,000 | Three months ended June 30, 2024 |
||||||
調整後的EBITDA(1) | BuildDirect |
Retailers |
Total | ||||||
每股基本和攤薄虧損 | $ | (0.03) | $ | (0.03) | $ | 0.01 |
|||
9,998,090 |
- Revenue and Gross Profit per Segment
- 按業務板塊的營業收入和毛利潤計算
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日結束的三個月 | |||||||||
|
|||||||||
BuildDirect | 零售商 | 總費用 | |||||||
營業收入 | Total |
Revenue |
27,314 |
||||||
營業成本 | 19,104,525 |
Cost of goods sold |
(687,301) |
||||||
毛利潤 | 11,529,055 |
Gross profit |
(780,778) |
||||||
(1,632,908) | 52.3% |
34.7% |
38.2% |
||||||
|
|
|
|
||||||
|
|
|
|
||||||
截至2023年6月30日的三個月 | |
|
|||||||
|
|
|
|
||||||
BuildDirect | 零售商 | 總費用 | |||||||
營業收入 | 11,779,105 |
營運資本 |
融資費用(附註11) |
||||||
營業成本 | 截至2024年6月30日,流動資產中包括現金及現金等價物230萬美元,較2023年12月31日的260萬美元減少30萬美元。 |
一種非IFRS指標。有關定義及非IFRS指標與相關IFRS指標的調整,請參閱「非IFRS指標」。 |
(409,871) |
||||||
毛利潤 | USD |
(Unaudited) |
(954,478) |
||||||
(1,632,908) | 47.3% |
36.3% |
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
- 營運資金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 |
|||||
總流動資產 | $ | 949,806 |
$ | 14,603,934 |
||
流動負債合計 | 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.季度財務信息
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.
下表總結了最近八個財務季度的運營結果。該信息是按照IFRS會計準則編制的,未經審計的季度信息。
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. |
美元指數 | 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 | ||||||||||||||||
(未經審計) | ||||||||||||||||||||||||
營業收入 | 27,314 |
15,589,852 |
|
|
融資費用(附註11) |
17,846,299 |
EBITDA (1) |
573,376 |
||||||||||||||||
毛利潤 | (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% |
||||||||||||||||
淨虧損 | (189,193) | (589,324) | (1,971,942) | (480,818) | (975,778) | (343,661) | (4,658,265) | (893,206) | ||||||||||||||||
前瞻性陳述涉及重大風險、不確定性和假設。許多因素可能導致實際結果、業績或成就與前瞻性陳述中討論或暗示的結果有所不同。其中的因素包括消費支出的變化、通貨膨脹、住房貸款和消費信貸的可獲得性、住房市場的變化、貿易政策的變化、關稅或其他適用的法律和法規在國內外司法管轄區的變化、從供應商處獲得和成本、燃料價格和其他能源成本、利率和貨幣波動、關鍵人員的保留以及一般經濟、商業和政治條件的變化以及我們管理討論與分析的「風險和不確定性」部分中提及的其他因素。這些前瞻性陳述可能會受到公司業務和一般市場條件的風險和不確定性的影響。 | |
|
|
|
|
|
|
|
||||||||||||||||
June 30, | (0.01) | (0.01) | (0.05) | (0.01) | (0.02) | (0.01) | (0.15) | (0.03) | ||||||||||||||||
稀釋每股虧損 | (0.01) | (0.01) | (0.05) | (0.01) | (0.02) | (0.01) | (0.15) | (0.03) | ||||||||||||||||
息稅折舊及攤銷前利潤(1) | |
486,772 |
(757,295) | EBITDA - % (1) |
Trade and other receivables (note 3) |
1,280,844 |
(3,968,016) | |
||||||||||||||||
調整後的EBITDA(1) | 3,525,883 |
營業收入 |
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.
金融費用
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 .
軟件實施費用
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.
本新聞發佈包含構成適用證券法律意義下的「向前看聲明」和「向前看信息」的聲明(統稱爲「向前看聲明」),包括關於公司未來業務活動和營運表現的計劃,意圖,信仰和當前預期。向前看聲明經常由「可能」,「會」,「能夠」,「應該」,「將會」,「打算」,「計劃」,「預期」,「相信」,「估計」,「預測」或類似表達式所識別。這些陳述反映了管理層的當前信仰和期望,並基於管理層當前可獲得的信息。
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.
應慎重考慮這些因素,讀者不應過分依賴本新聞稿中的前瞻性聲明。雖然本新聞稿中的前瞻性聲明反映了管理層在聲明發布時認爲合理的關於未來結果或事件的期望、估計或投射,但公司無法保證實際結果與這些前瞻性聲明相一致。本新聞稿中的這些前瞻性聲明是於本新聞稿的日期發表的,BuildDirect假定沒有義務更新或修訂其反映新事件或新情況的前瞻性聲明,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.
我們定義的EBITDA爲利息、所得稅和折舊前的淨收入或淨損失。 除去EBITDA中的可轉換債券和期權(公平價值調整)、存貨的公允價值調整、重組費用、非重複壞賬費用、外匯收益和損失以及股份補償項的公允價值調整後,可得到調整後的EBITDA。 此外,我們定義的營運資本爲流動資產減去流動負債。
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.
我們提出這些措施是因爲我們相信,我們現在和潛在的投資者以及許多分析師使用它們來評估我們當前和未來的運營結果,並做出投資決策。管理層在管理業務和做出決策時使用這些措施。 EBITDA和調整後的EBITDA並不打算作爲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 |
截至三個月結束時 |
截至三個月結束時 |
|||||
6月30日, |
6月30日, |
|||||
2024 |
2023 |
|||||
本期虧損及綜合虧損總額 | (517,029) | (975,778) | ||||
添加: | |
|
||||
利息支出,淨額 | Current assets: |
|
||||
所得稅費用 | 84,375 |
195,000 |
||||
折舊和攤銷 | 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% |
||||
|
|
|
||||
Add (deduct): | |
|
||||
以股票爲基礎的報酬計劃 | 51,112 |
2,145,652 |
||||
認股證公允價值變動 | 14,603,934 | 153 |
||||
Non-current assets: | 20,000 |
- |
||||
匯率期貨(獲利)損失 | Property and equipment (note 5) | 250,720 |
||||
563,231 | - |
Intangible assets (note 6) |
||||
調整後的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創業公司交易所及其監管服務提供者(如TSX創業公司政策所定義)均不承擔本發佈信息充分性或準確性的責任。
For further information:
有關詳細信息:
Shawn Wilson, CEO,
1.778.382.7748;
首席執行官肖恩·威爾遜
1.778.382.7748;
BuildDirect Investor Relations
ir@builddirect.com
BuildDirect投資者關係
ir@builddirect.com
Condensed Consolidated Interim Statements of Financial Position
(Unaudited)
(Expressed in United States dollars)
簡明綜合資產負債表(以美元千計)
(未經審計)
(以美元計)
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 |
|
||||||
$ |
$ |
||||||
資產 | |||||||
流動資產: | |||||||
現金及現金等價物 | |
|
|||||
短期投資 | 445,415 |
445,415 |
|||||
交易及其他應收款項(注3) | 361,214 |
4,152,899 |
|||||
存貨(注4) | 1,187,341 |
6,174,201 |
|||||
預付材料、費用及按金 | 1,573,420 |
1,229,526 |
|||||
總流動資產 | 949,806 |
14,603,934 |
|||||
非流動資產: | |
|
|||||
物業及設備(注5) | - |
563,231 |
|||||
無形資產(注6) | 10,679,001 |
3,525,883 |
|||||
使用權資產(注7) | |
2,160,700 |
|||||
非流動存款 | 434,040 |
434,040 |
|||||
Loan payable (note 11) | 2,530,622 |
2,530,622 |
|||||
遞延稅款資產 | 1,539,299 |
1,539,299 |
|||||
總非流動資產 | 898,716 |
10,753,775 |
|||||
總資產 | |
25,357,709 |
|||||
|
|
|
|||||
負債和股東權益 | |
|
|||||
|
|||||||
流動負債: | |
|
|||||
應付賬款及應計費用(注8) | (131,356,000) |
5,895,863 |
|||||
應付所得稅 | 3,219,854 |
210,339 |
|||||
租賃負債的流動部分(注9) | 22,987,485 |
1,319,526 |
|||||
遞延收入(注10) | |
1,559,755 |
|||||
貸款應付款的當前部分(注11) | 請參閱附註以查看簡要合併中期財務報表。 |
982,912 |
|||||
約定付款通知的當前部分(注13) | Revenue (note 16) |
1,135,710 |
|||||
遞延考慮支付的當前部分(注14) | - |
675,000 |
|||||
流動負債合計 | 36,950,824 |
11,779,105 |
|||||
非流動負債: | |
|
|||||
租賃負債(注9) | 11,529,055 |
1,310,248 |
|||||
貸款應付款(注11) | |
6,514,693 |
|||||
認股證(注12) | 47,910 |
75,224 |
|||||
期票(注13) | 14,567,911 |
1,494,907 |
|||||
所有非流動負債 | 1,007,785 |
9,395,072 |
|||||
|
|||||||
股東權益: | |
|
|||||
股本(注15) | (260,923) |
123,109,599 |
|||||
股份支付儲備 | (186,758) |
11,323,580 |
|||||
$ | (496,998) | (負130,249,647) | |||||
股東權益合計 | 租賃本金支付 |
4,183,532 |
|||||
總負債和股權 | |
25,357,709 |
|||||
|
|
|
|||||
(93,477) 61,950 |
Condensed Consolidated Interim Statements of Operations and Comprehensive Loss
(Unaudited)
(Expressed in United States dollars)
壓縮的綜合損益表
(未經審計)
(以美元計)
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日的三個月 | 截至6月30日的六個月 | |||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
|
||||||||||||||
營業收入(注16) | $ | 27,314 |
$ | 融資費用(附註11) |
$ | - |
$ | - |
||||||
|
|
|
|
|
||||||||||
(205,028) | (687,301) |
(409,871) |
(856,436) |
|
||||||||||
|
|
|
|
|
||||||||||
毛利潤 | (780,778) |
(954,478) |
(929,440) |
|
||||||||||
|
|
|
|
|
||||||||||
營業費用: | |
|
|
|
||||||||||
|
|
|
Total loss and comprehensive loss for the period |
|||||||||||
銷售和營銷 | (517,029) |
$ |
(975,778) |
$ |
||||||||||
管理 | $ |
(1,319,440) |
|
|
||||||||||
研發 | |
|
214,179 |
$ |
||||||||||
折舊和攤銷 | Effects of currency translation on cash and cash equivalents |
(126,821,109) |
- |
(130,249,647) |
||||||||||
$ |
(126,477,447) |
|
|
|||||||||||
|
|
|
|
|
||||||||||
經營虧損 | $ | (127,796,887) | $ | (73,004) | ||||||||||
|
|
|
|
|
||||||||||
其他收入(支出): | |
|
|
|
||||||||||
利息收入 | 15,274 |
20,852 |
37,376 |
35,980 |
||||||||||
利息支出 | 股份支付儲備 | |||||||||||||
租賃收入 | 55,281 |
61,670 |
111,476 |
Loss and comprehensive loss for the year |
||||||||||
- | 24,275 |
(153) | 業務 |
21,551 |
||||||||||
Share-based payment expense (note 15) | (20,000) | - |
(20,000) | - |
||||||||||
匯率期貨獲利 | Balance - June 30, 2023 |
41,941,535 | 123,109,599 |
8,407 |
||||||||||
(127,796,887) | 6,551,226 | |||||||||||||
|
|
|
|
|
||||||||||
稅前虧損 | - | 27,372 | Loss and comprehensive loss for the year | - | ||||||||||
|
|
|
|
|
||||||||||
所得稅費用 | - | 115,303 | - | 115,303 | ||||||||||
|
|
|
|
|
||||||||||
本期虧損及綜合虧損總額 | $ | (189,193) | $ | (975,778) | $ | 1,000,000 | $ | 1,000,000 | ||||||
|
|
|
|
|
||||||||||
Operating activities: | $ | (130,838,971) | $ | $ | $ | (負130,249,647) | $ | (126,477,447) | ||||||
|
|
|
|
|
||||||||||
$ | (496,998) | $ | $ | (496,998) | $ | |||||||||
|
|
|
|
|
||||||||||
每股虧損: | |
|
|
|||||||||||
每股基本和稀釋虧損(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)
綜合收益(缺口)的簡明合併中期資產負債表
(未經審計)
(以美元計)
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。 | - | |||||||||||||||
編號 | 數額 | 赤字 | 合計 | |||||||||||||
$ | $ | $ | $ | |||||||||||||
|
||||||||||||||||
2022年12月31日餘額 | 40,819,913 |
122,803,204 |
11,121,785 |
(126,477,447) | 7,447,542 |
|||||||||||
發行股本(見附註15) | 1,121,622 |
306,395 |
- |
- |
306,395 |
|||||||||||
本年度損失及綜合損失 | - |
- |
- |
1,000,000 | 1,000,000 | |||||||||||
股份支付費用(注15) | - |
- |
2,601,893 |
- |
2,601,893 |
|||||||||||
2023年6月30日的餘額 | 41,941,535 |
123,109,599 |
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
負債和股東權益餘額- 2023年12月31日 | 41,941,535 |
123,109,599 |
11,323,580 |
(負130,249,647) | 4,183,532 |
|||||||||||
發行股本(見附註15) | 93,773 |
27,372 |
- |
- |
27,372 |
|||||||||||
本年度損失及綜合損失 | - |
- |
- |
1,000,000 | 1,000,000 | |||||||||||
股份支付費用(注15) | - |
- |
115,303 |
- |
115,303 |
|||||||||||
截至2024年6月30日的餘額 | (86,992) |
(260,923) |
(186,758) |
(496,998) | 租賃本金支付 |
See accompanying notes to Condensed Consolidated Interim Financial Statements
(350,728)
Condensed Consolidated Interim Statement of Cash Flows
(Unaudited)
(Expressed in United States dollars)
壓縮的綜合中期現金流量表
(未經審計)
(以美元計)
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 |
借據償還 | 截至6月30日的六個月 | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
|
||||||||||||
現金淨流入(流出)情況: | ||||||||||||
|
||||||||||||
經營活動: | ||||||||||||
貸款償還 | $ | (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 |
61,950 |
112,075 |
||||||||
See accompanying notes to Condensed Consolidated Interim Financial Statements | (15,278) | (20,852) | (37,376) | (35,980) | ||||||||
財務費用 | 20,000 |
- |
20,000 |
- |
||||||||
可轉債和認股權證的公允價值調整 | 14,603,934 | 153 |
(27,314) | (21,551) | ||||||||
未實現匯率期貨(盈利)損失 | (39,698) | 15,556 |
(79,497) | 13,101 |
||||||||
578,739 |
726,351 |
1,086,858 |
2,025,481 |
|||||||||
|
|
|
|
|
||||||||
所得稅支出 | - |
(194,500) | 開空1,000 | (194,500) | ||||||||
非現金營運工作資本變動: | |
|
|
|
||||||||
交易及其他應收款 | 176,350 |
(595,478) | 469,152 |
(449,985) | ||||||||
存貨 | 375,066 |
(713,767) | 603,079 |
(535,914) | ||||||||
預付材料、費用和存款 | 2,768 |
628,165 |
(474,551) | 286,655 |
||||||||
應付帳款及應計負債 | (1,033,754) | 847,500 |
(436,602) | 870,264 |
||||||||
開多收入 | (10,461) | (663,158) | 13,665 |
173,137 |
||||||||
營運活動合計 | 88,708 |
35,113 |
1,260,601 |
2,175,138 |
||||||||
|
|
|
|
|
||||||||
投資活動: | |
|
|
|
||||||||
購買財產和設備 | (19,600) | (17,067) | (48,929) | (23,801) | ||||||||
租賃應收款項收到的本金 | 72,151 |
65,963 |
142,702 |
130,464 |
||||||||
投資活動淨現金流入總額 | 52,551 |
48,896 |
93,773 |
106,663 |
||||||||
|
|
|
|
|
||||||||
籌資活動: | |
|
|
|
||||||||
期權行使所得 | 23,652 |
- |
27,372 |
306,395 |
||||||||
利息支付 | (86,992) | (260,923) | (186,758) | (496,998) | ||||||||
本金租賃付款 | (350,728) | (356,897) | (698,207) | (707,865) | ||||||||
兌付期票 | (311,250) | (311,250) | (622,500) | (622,500) | ||||||||
推遲的合同償還 | - |
- |
(675,000) | (675,000) | ||||||||
貸款償還 | (238,322) | (189,193) | (477,815) | (416,898) | ||||||||
貸款收益 | 1,000,000 |
- |
1,000,000 |
- |
||||||||
融資活動合計 | 36,360 |
(1,118,263) | (1,632,908) | (2,612,866) | ||||||||
貨幣匯率變動對現金及現金等價物的影響 | 244 |
- |
156 |
- |
||||||||
現金及現金等價物的增加/(減少) | 177,863 |
(1,034,254) | (278,378) | (331,095) | ||||||||
現金及現金等價物期初餘額 | 2,145,652 |
4,810,913 |
|
4,107,754 |
||||||||
現金及現金等價物期末餘額 | $ | |
$ | 3,776,659 |
$ | |
$ | 3,776,569 |
See accompanying notes to Condensed Consolidated Interim Financial Statements
(350,728)