share_log

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

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

BuildDirect公佈截至2023年12月31日的第四季度和年度財務業績
newsfile ·  04/29 19:52
  • Delivered Adjusted EBITDA of $3.55 million, an increase of $2.27 million year-over-year.

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

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

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

  • 調整後的息稅折舊攤銷前利潤爲355萬美元,同比增長227萬美元。

  • 經營活動提供了400萬澳元的現金,同比增長了590萬美元。

  • 截至2023年12月31日,現金及現金等價物爲260萬美元,同比減少150萬美元;儘管截至2023年12月31日的營運資金爲280萬美元,同比增長110萬美元。

  • 公司將於2024年4月29日下午 1:30(太平洋夏令時)/下午 4:30(美國東部夏令時間)舉辦截至2023年12月31日的第四季度和年度業績電話會議

BuildDirect reports in US dollars and in accordance with IFRS.

BuildDirect根據國際財務報告準則以美元進行報告。

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

不列顛哥倫比亞省溫哥華--(新聞檔案公司,2024年4月29日)-Buildirect.com Technologies Inc.(多倫多證券交易所股票代碼:BILD)(”直接構建“或者”公司“)領先的全渠道建築材料零售商今天公佈了第四季度的財務業績(”2023 年第四季度“)以及截至2023年12月31日止年度的全年經審計的財務業績(”2023 財年“)。

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

BuildDirect首席執行官肖恩·威爾遜表示:“我們很高興地公佈2023年第四季度的業績,這進一步鞏固了該團隊在盈利能力和戰略增長方面取得的進展。”“總體而言,BuildDirect實現了強勁的財務業績,其2023財年調整後的息稅折舊攤銷前利潤爲355萬美元,與上一財年相比增加了227萬美元。”

Fourth Quarter and Full Year 2023 Financial Results Conference Call

2023 年第四季度和全年財務業績電話會議

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

BuildDirect將在以下網址舉行電話會議,討論公司的財務業績 下午 1:30(太平洋夏令時)/下午 4:30(美國東部夏令時) 2024 年 4 月 29 日,星期一。要參加電話會議,參與者需要在以下地址註冊

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 .

重播將在電話會議結束大約 24 小時後提供。此外,存檔的重播將在公司網站的 “投資者關係” 部分提供,網址爲。

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

除其他外,BuildDirect將在電話會議上討論長期財務前景,相關材料將在公司網站上公佈,網址爲。投資者應仔細審查與此類長期財務前景相關的相關材料中包含的因素、假設、風險和不確定性。

Q4 2023 and FY 2023 Highlights:

2023 年第四季度和 2023 財年亮點:

1. Revenue:

1。收入:



For the three months ended

% Change

For the three months ended December 31

% Change
In MM
Q4 2023

Q3 2023 vs Q3 2023

2023

2022

vs 2022


















Revenue $ 16.9
$ 18.4

-8.2%
$ 16.9
$ 21.7

-22.1%




















For the year ended December 31

% Change
In MM






2023

2022

vs 2022












Revenue





$ 72.3
$ 92.2

-21.6%


在截至的三個月中

% 變化

在截至12月31日的三個月中

% 變化
在 MM 中
2023 年第四季度

2023 年第三季度 對比 2023 年第三季度

2023

2022

vs 2022


















收入 $ 16.9
$ 18.4

-8.2%
$ 16.9
$ 21.7

-22.1%




















截至12月31日的財年

% 變化
在 MM 中






2023

2022

vs 2022












收入





$ 72.3
$ 92.2

-21.6%

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

2023年第四季度的總收入爲1,690萬美元,環比和同比分別下降8.2%和22.1%。總體而言,2023財年的總收入爲7,230萬美元,比截至2022年12月31日的上年度下降了21.6%(”2022 財年“)收入爲9,220萬美元。下降的原因是我們的戰略是暫時縮小電子商務運營規模,以促進我們的平台遷移和增強計劃。該計劃降低了系統運營成本,並幫助迄今爲止取得了積極的調整後息稅折舊攤銷前利潤業績。

2. Gross margin:

2。毛利率:



For the three months ended December 31

% Change

For the year ended December 31

% Change
In MM
2023

2022

vs 2022

2023

2022

vs 2022
Gross margin $ 6.0
$ 7.9

-24.1%
$ 27.8
$ 32.0

-13.1%
Gross margin % 35.2%

36.4%
-1.2%
38.5%

34.7%
3.8%


在截至12月31日的三個月中

% 變化

截至12月31日的財年

% 變化
在 MM 中
2023

2022

vs 2022

2023

2022

vs 2022
毛利率 $ 6.0
$ 7.9

-24.1%
$ 27.8
$ 32.0

-13.1%
毛利率% 35.2%

36.4%
-1.2%
38.5%

34.7%
3.8%

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

2023年第四季度和2023財年的毛利率分別爲600萬美元和2780萬美元,分別比2022財年第四季度和2022財年下降了24.1%和13.1%。下降可歸因於我們在上述收入中提及的策略。但是,毛利率佔收入的百分比分別從2022財年的34.7%增至38.5%,同比增長380個點子。這可以歸因於我們在上述《收入》中提及的策略,以及公司繼續關注利潤更高的Pro客戶群。

3. Adjusted EBITDA*:

3.調整後的息稅折舊攤銷前利潤*:



For the three months ended December 31

% Change

For the year ended December 31

% Change
In MM
2023

2022 vs 2022

2023

2022

vs 2022


















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


在截至12月31日的三個月中

% 變化

截至12月31日的財年

% 變化
在 MM 中
2023

2022 vs 2022

2023

2022

vs 2022


















調整後 EBITDA $ 0.073
$ 0.412
-82.3%
$ 3.551
$ 1.275
178.5%

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

2023年第四季度和2023財年調整後的息稅折舊攤銷前利潤分別爲0.73億美元和355萬美元,這意味着連續八(8)個季度調整後的息稅折舊攤銷前利潤爲正。這在很大程度上可以歸因於我們的電子商務業務的暫時縮小、毛利率的提高和運營開支的降低。

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

*調整後的息稅折舊攤銷前利潤是非國際財務報告準則的指標。請參閱 “非國際財務報告準則指標” 部分及其中的對賬表

  1. Working Capital**:
  1. 營運資金**:
In MM

As at December 31,

$ Change
Working capital:

2023

2022

vs 2022
Total current assets
$ 14.6
$ 17.0

Total current liabilities
$ 11.8
$ 15.3

Total working capital
$ 2.8
$ 1.7
$ 1.1
在 MM 中

截至12月31日,

$ Change
營運資金:

2023

2022

vs 2022
流動資產總額
$ 14.6
$ 17.0

流動負債總額
$ 11.8
$ 15.3

營運資金總額
$ 2.8
$ 1.7
$ 1.1

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

截至2023年12月31日,營運資金爲280萬美元,而截至2022年12月31日爲170萬美元,增加了110萬美元。這種增長在很大程度上可以歸因於經營活動現金的增加。

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

**營運資金是非國際財務報告準則的衡量標準。計算方法如上所述。

  1. Loans Payable:
  1. 應付貸款:

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

2023年9月28日,公司宣佈修訂公司全資子公司BuildDirect Operations Limited發行的有擔保票據(”Build直接運營“) 至:(a) 迪恩斯·奈特資本管理有限公司,於2018年3月以投資組合經理的身份代表兩個完全管理的賬戶受益(”2018 年筆記“);以及 (b) 2022年6月的Pelecanus Investments Ltd.、Lyra Growth Partners Inc.和Beedie Investments Ltd.(”2022 注意事項“)。

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

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

  • 對2018年票據進行了修訂,因此(a)將到期日延長至2025年9月30日(b)自2023年10月1日起,適用於2018年票據的利率降至12%;(c)BuildDirect Operations同意從2023年12月31日起繼續按2018年票據的未償本金總額支付某些季度付款(”季度本金支付“)以及(d)2018年票據的未償還本金總額(在支付9月本金後,如下所述)的費用已計入2018年票據的未償還本金總額的6%,並將由BuildDirect Operations根據經修訂的2018年票據作爲該本金的一部分支付。作爲上述修正案的條件,BuildDirect Operations還在2023年9月30日左右向迪恩斯·奈特票據持有人支付了以下款項:(i)爲2018年票據的未償本金支付了約150萬加元(”九月本金付款“);以及(ii)截至2023年9月30日的2018年票據的應計季度利息;以及(iii)相當於9月本金支付額6%的費用。

  • 對2022年票據進行了修改,因此(a)將2022年票據的到期日延長至2026年4月1日(b)適用於2022年票據的利率自2023年10月1日起降至12%,(c)自2023年9月30日起,與2022年票據相關的應付承諾費增加至2022年票據總本金的2%,該費用應在償還2022年票據時支付。

2024 Outlook:

2024 年展望:

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

目前,公司仍然專注於通過對專業和B2B零售商進行戰略收購來實現增長。收購後,該公司的目標是利用採購和營銷協同效應,通過收購來優化運營並提高價值。

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

此外,我們還在試行有機增長戰略,通過初步的電子商務擴張爲目標市場提供種子,部署本地市場內銷售團隊以鞏固我們的影響力,然後在市場上建立新的專業中心,同時過渡到本地電子商務配送,並有可能擴大我們的產品供應和服務。正如先前宣佈的那樣,該公司在不列顛哥倫比亞省里士滿推出的專業中心旨在爲未來在美國各地潛在的BuildDirect專業中心提供藍圖。通過強勁的銷售和本地化服務,這些專業中心旨在增強BuildDirect與每個市場專業人士的互動。

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

正如先前宣佈的那樣,該公司還爲專業客戶推出了增值服務套餐,包括定製的電子商務平台、白標品牌地板選項、免費地板樣品和量身定製的配送服務。這些試點計劃爲BuildDirect建立潛在的經常性收入來源開闢了道路。

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

此外,由於下文 “前瞻性陳述” 中描述的因素等原因,實際業績可能與BuildDirect的財務前景存在重大差異。BuildDirect截至2023年12月31日和2022年12月31日止年度的經審計的合併財務報表以及管理層截至2023年12月31日和2022年12月31日的三個月和十二個月的討論與分析可在公司網站和公司的SEDAR簡介上查閱,網址爲。

About BuildDirect

關於 BuildDi

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

BuildDirect(多倫多證券交易所股票代碼:BILD)是一家成長中的全渠道建築材料零售商。BuildDirect通過其強大的全球供應鏈網絡將北美家居裝修B2B和B2C組織以及房主與優質的建築材料和服務聯繫起來。如今,BuildDirect的增長軌跡、強大的產品供應和專有的重量級交付網絡正在創造價值,鞏固了其作爲家居裝修行業創新者的地位。欲了解更多信息,請訪問。

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.

本新聞稿包含構成適用證券法所指的 “前瞻性陳述” 和 “前瞻性信息” 的聲明(統稱爲 “前瞻性陳述”),包括有關公司未來業務活動和經營業績的計劃、意向、信念和當前預期的陳述。前瞻性陳述通常用 “可能”、“將”、“可以”、“應該”、“將”、“打算”、“計劃”、“預期”、“相信”、“估計”、“期望” 或類似表述來識別。這些陳述反映了管理層當前的信念和期望,並基於截至本文發佈之日管理層目前獲得的信息。

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

本新聞稿中的前瞻性陳述可能包括但不限於與專業客戶作爲盈利客戶群相關的陳述、公司的盈利能力和戰略增長、公司2024年展望和實現 “2024年展望” 部分詳述的項目的能力、公司進行戰略收購以及通過利用採購和營銷協同效應優化運營和通過收購來提高價值的能力、公司通過初始電子商務擴張爲目標市場提供種子的能力、在當地部署的能力市場內銷售團隊將鞏固公司的影響力,然後在市場上建立新的專業中心,同時過渡到本地電子商務配送,並有可能擴大其產品供應和服務,公司啓動了強勁的銷售和本地化服務,增強了公司專業中心增強BuildDirect與專業人員互動的能力,以及公司通過其增值服務包爲專業客戶建立經常性收入來源的能力。

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

前瞻性陳述涉及重大風險、不確定性和假設。許多因素可能導致實際業績、業績或成就與前瞻性陳述中討論或暗示的結果存在重大差異。這些因素包括消費者支出的變化、通貨膨脹、抵押貸款和消費信貸的可得性、房地產市場的變化、當地和外國司法管轄區的貿易政策、關稅或其他適用法律法規的變化、供應商商品的供應和成本、燃料價格和其他能源成本、利率和貨幣波動、關鍵人員的留用以及總體經濟、商業和政治狀況的變化以及我們 “風險和不確定性” 部分提及的其他因素MD&A。這些前瞻性陳述可能會受到公司業務風險和不確定性以及總體市場狀況的影響。

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.

應仔細考慮這些因素,讀者不應過分依賴前瞻性陳述。儘管本新聞稿中包含的前瞻性陳述反映了公司根據管理層在聲明發表之日認爲合理的觀點、假設和估計對未來業績或事件的預期、估計或預測,但公司無法向讀者保證實際業績將與這些前瞻性陳述一致。這些前瞻性陳述自本新聞稿發佈之日起作出,除非法律要求,否則BuildDirect沒有義務更新或修改這些陳述以反映新的事件或情況。

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

本新聞稿提到了以下非公認會計准則指標:調整後的息稅折舊攤銷前利潤和營運資金。這些非公認會計准則指標通常由投資者和其他利益相關方用來評估公司的財務業績,並由公司用來衡量其運營和經濟業績並協助業務決策。這些非公認會計准則指標不具有《國際財務報告準則》規定的任何標準化含義,可能無法與其他發行人提出的類似指標進行比較。這些衡量標準是作爲補充信息提供的,目的是從管理層的角度進一步了解經營業績,從而對這些國際財務報告準則指標進行補充。因此,不應孤立地考慮這些措施,也不應取代對根據《國際財務報告準則》報告的財務信息的分析。另請參閱本新聞稿的附錄表 “2023年第四季度及2023財年亮點”,以及我們管理層的討論和分析,了解非國際財務報告準則指標與最近的國際財務報告準則指標的定義和對賬。

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.

多倫多證券交易所風險投資交易所及其監管服務提供商(該術語在多倫多證券交易所風險投資交易所的政策中定義)均不對本新聞稿的充分性或準確性承擔責任。

For further information:

欲了解更多信息:

Shawn Wilson, CEO, 1.778.382.7748;

肖恩·威爾遜,首席執行官,1.778.382.7748;

BuildDirect Investor Relations, ir@builddirect.com,

BuildDirect 投資者關係部,ir@builddirect.com,

  1. Internal company estimates
  1. 公司內部估計

NON-IFRS MEASURES

非國際財務報告準則指標

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

本公告涉及某些非國際財務報告準則指標。這些衡量標準不是《國際財務報告準則》中認可的衡量標準,也不具有《國際財務報告準則》規定的標準化含義,因此不太可能與其他公司提出的類似衡量標準相提並論。相反,這些指標是作爲額外信息提供的,目的是從管理層的角度進一步了解我們的經營業績,從而對這些國際財務報告準則的衡量標準進行補充。因此,不應孤立地考慮這些衡量標準,也不能取代對我們根據國際財務報告準則會計準則報告的財務信息的分析。我們使用包括 “息稅折舊攤銷前利潤” 和 “調整後息稅折舊攤銷前利潤” 在內的非國際財務報告準則指標。管理層使用這些非國際財務報告準則指標來促進不同時期的經營業績比較,編制年度運營預算和預測,並確定管理層薪酬的組成部分。根據加拿大證券法的要求,我們將這些非國際財務報告準則指標與本公告中最具可比性的國際財務報告準則會計準則指標進行對賬。有關這些非國際財務報告準則指標與相關報告指標的定義和對賬,見下文。

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

我們將息稅折舊攤銷前利潤定義爲扣除利息、所得稅和攤銷前的淨收益或虧損。調整後的息稅折舊攤銷前利潤從息稅折舊攤銷前利潤中去除了可轉換債務和認股權證的公允價值調整、庫存的公允價值調整、重組費用、非經常性壞賬支出、外匯損益和基於股份的薪酬項目。我們之所以提出這些衡量標準,是因爲我們認爲我們當前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經營業績並做出投資決策。管理層使用這些措施來管理業務和做出決策。息稅折舊攤銷前利潤和調整後的息稅折舊攤銷前利潤不可替代國際財務報告準則指標。



For the three months ended December 31

For the year ended December 31
Adjusted EBITDA
2023

2022

2023

2022





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

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

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

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

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

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

Software Implementation Expenses2 37,812 - 225,879 -

Restructuring3 - 70,277 102,415 218,374

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

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

3,385,373

2,129,334

3,385,373

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

Adjusted EBITDA %6
0%

2%

5%

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


在截至12月31日的三個月中

截至12月31日的財年
調整後 EBITDA
2023

2022

2023

2022





該期間的收入(虧損) (1,971,942) (4,658,265) (3,772,200) (7,870,427)
所得稅支出 (39,194) (906,321) 279,172 (383,703)
折舊和攤銷 914,646 1,016,120 3,677,512 4,069,070
利息 339,195 580,450 1,952,325 2,034,932
EBITDA (757,295) (3,968,016) 2,136,809 (2,150,128)
息稅折舊攤銷前利潤調整

基於股票的薪酬 (126,637) 71,547 202,171 266,817

外匯(收益)/虧損 39,229 783,099 (21,988) 104,597

認股權證的公允價值調整 30,626 (38,153) 46,842 (794,708)

豁免延期考慮 (1,425,000) - (1,425,000) -

收購中庫存公允價值調整的影響1 - - - 137,400

軟件實施費用2 37,812 - 225,879 -

重組3 - 70,277 102,415 218,374

債務消滅造成的損失4 145,000 107,524 154,574 107,524

無形資產和商譽的減值損失5
2,129,334

3,385,373

2,129,334

3,385,373

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

調整後 EBITDA%6
0%

2%

5%

1%
1 對FloorSource庫存公允價值影響的調整涉及對正常銷售利潤的影響,因爲國際財務報告準則要求庫存在收購時按公允價值入賬,而不是按FloorSource的歷史成本入賬。由於該庫存在此期間售出,收益受到影響。
2 調整是一項非經常性活動,與我們的企業資源規劃集成項目的實施成本有關。
3 該調整是一項非經常性活動,涉及與公司重組活動相關的遣散費。
4 該調整涉及《國際財務報告準則第9號》要求確認由於2018年票據條款的重大修改而導致的貸款清償損益。
5 減值損失涉及商譽減值和與Superb CGU相關的部分無形資產
6 調整後的息稅折舊攤銷前利潤百分比是調整後息稅折舊攤銷前利潤除以總收入的比率

Consolidated Statements of Financial Position

合併財務狀況表

(Expressed in United States dollars)

(以美元表示)

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


Current assets:

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

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


Current liabilities:

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

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

Shareholders' equity:

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


流動資產:

現金和現金等價物 $ 2,601,893
$ 4,107,754
短期投資 445,415
318,000
貿易和其他應收賬款(附註3) 4,152,899
4,000,121
應收所得稅 -
171,502
庫存(注4) 6,174,201
6,657,450
預付材料、費用和按金 1,229,526
1,696,828
流動資產總額 14,603,934
16,951,655
非流動資產:

財產和設備(注5) 563,231
591,880
無形資產(附註6) 3,525,883
8,155,769
使用權資產(注8) 2,160,700
3,566,442
非活期存款 434,040
987,216
商譽(附註 6) 2,530,622
2,530,622
遞延所得稅資產(附註19) 1,539,299
1,207,110
非流動資產總額 10,753,775
17,039,039
總資產 $ 25,357,709
$ 33,990,694
負債和股東權益


流動負債:

應付賬款和應計負債(附註9) $ 5,895,863
$ 5,475,426
應付所得稅 210,339
-
租賃負債的流動部分(附註10) 1,319,526
1,441,420
遞延收入(附註11) 1,559,755
1,767,136
應付貸款(附註12) 982,912
3,691,672
本票的當期部分(附註14) 1,135,710
1,065,131
應付延期對價的當期部分(附註7) 67.5萬
1,903,731
流動負債總額 11,779,105
15,344,516
非流動負債:

應付延期對價(附註7) -
701,611
租賃負債(附註10) 1,310,248
2,859,607
應付貸款(附註12) 6,514,693
4,974,463
認股權證(註釋 13) 75,224
28,382
期票(附註14) 1,494,907
2,634,573
非流動負債總額 9,395,072
11,198,636

股東權益:

股本(附註16) 123,109,599
122,803,204
基於股份的還款準備金 11,323,580
11,121,785
赤字 (130,249,647)
(126,477,447)
股東權益總額 4,183,532
7,447,542
負債和權益總額 $ 25,357,709
$ 33,990,694

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

合併經營報表和綜合虧損表
(以美元表示)
截至2023年12月31日和2022年12月31日的年度

2023
2022

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

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

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

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

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

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

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

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

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

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

收入(附註17) $ 72,279,398 $ 92,150,276

銷售商品的成本(註釋4) 44,432,069
60,181,861

毛利 27,847,329 31,968,415

運營費用:
配送成本 4,904,468 7,384,139
銷售和營銷 5,611,109 6,832,947
行政 13,927,912 15,764,515
研究和開發 466,629 1,341,668
折舊和攤銷 3,677,512
4,069,070
運營費用總額 28,587,630
35,392,339

運營損失 (740,301) (3,423,924)

其他收入(支出):
利息收入 62,595 62,472
利息支出 (2,014,920) (2,097,405)
租金收入 246,680 225,887
豁免延期審議(注7) 1,425,000 -
認股權證的公允價值調整(附註13) (46,842) 794,708
外匯收益(虧損) 21,988 (104,597)
重組成本 (102,415) (218,374)
資產處置損失 (60,905) -
無形資產和商譽減值損失(附註6) (2,129,334) (3,385,373)
清償債務的損失(附註12) (154,574) (107,524)
其他收入總額(支出) (2,752,727) (4,830,206)

所得稅前虧損 (3,493,028) (8,254,130)

所得稅(支出)的回收(附註19) (279,172) 383,703

該年度的總虧損和綜合虧損 $ (3,772,200) $ (7,870,427)

每股虧損
每股基本虧損和攤薄虧損(附註23) $ (0.09) $ (0.25)

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

合併現金流量表
(以美元表示)

Years ended December 31, 2023 and 2022

截至2023年12月31日和2022年12月31日的年度

2023
2022

Cash provided by (used in):

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

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

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


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

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

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

提供的現金(用於):

經營活動:
本年度虧損 $ (3,772,200) $ (7,870,427)
添加(扣除)不影響現金的項目:
折舊和攤銷 3,677,512 4,069,070
所得稅支出 279,172 (383,703)
基於股份的薪酬支出 201,795 266,817
處置財產和設備時的損失 60,905 7000
爲租賃支付的利息 201,222 284,868
其他利息和財務成本 1,813,698 1,812,537
租賃應收賬款所得利息 (57,004) (62,472)
債務清償損失 154,574 107,524
無形資產和商譽減值損失 2,129,334 3,385,374
認股權證的公允價值調整 46,842 (794,708)
豁免延期考慮 (1,425,000) -
財務成本 20,133 86,447
未實現的外匯 (36,333) 44,991
繳納的所得稅 (229,520) (1,366,000)
非現金運營營運資金的變化:
短期投資 (127,415) (200,000)
貿易和其他應收賬款 (519,686) 176,855
庫存 483,249 795,120
預付材料、費用和按金 1,020,478 860,959
應付賬款和應計負債 308,845 (973,665)
遞延收入 (207,381) (2,107,609)
經營活動總數 4,023,220 (1,861,022)
投資活動:
購買財產和設備 (42,756) (47,256)
租賃應收賬款收到的本金 266,908
244,019
投資活動總數 224,152 196,763

籌資活動:
訂閱收據收益 306,395 3,712,715
訂閱收據發行成本 - (14,143)
債務融資交易成本 (20,133) (50,174)
已付利息 (1,132,383) (1,092,438)
主要租賃付款 (1,431,970) (1,338,882)
行使股票期權的收益 - 15,244
期票還款 (1,245,000) (933,750)
償還貸款 (1,555,568) -
延期對價還款 (675,000) (675,000)
貸款收益 -
4500,000
籌資活動共計 (5,753,659) 4,123,572

貨幣折算對現金和現金等價物的影響 426 (68,545)


現金和現金等價物的增加(減少) (1,505,861) 2,390,768

現金和現金等價物,年初 4,107,754 1,716,986

現金和現金等價物,年底 $ 2,601,893 $ 4,107,754

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論