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 $2.9 million at June 30, 2024.
- Company to host Third Quarter 2024 earnings conference call on Tuesday, November 26, 2024, at 1:30 PM (PST) / 4:30 PM (EST)
- 第三季度2024年的調整後EBITDA達到了80萬美元;公司連續11個季度實現了正的調整後EBITDA。
- 第三季度2024年的營業收入和毛利潤分別達到了1700萬美元和650萬美元,增長率分別爲38.3%;與第二季度2024年相比,營業收入和毛利潤分別按季環比增加了4.9%和30萬美元,增長率爲10個點子。
- 自2024年1月1日以來,公司的營業收入、毛利潤和調整後EBITDA持續按季環比增加,這是由於BuildDirect實施了電子商務重塑計劃。
- 爲支持銷售和客戶需求,公司在2024年第三季度將自有庫存水平提高到820萬美元,較第二季度按季環比增長了47.1%。
- 在2024年9月30日,營運資本從2024年6月30日的290萬美元減少了20萬美元至270萬美元。
- 公司將於2024年11月26日星期二下午1:30(PST)/下午4:30(EST)舉行第三季度業績會議。
BuildDirect reports in United States ("US") dollars and in accordance with IFRS, unless otherwise noted. All references to dollars herein are in US dollars ($) 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. - 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").
溫哥華,不列顛哥倫比亞--(Newsfile corp. - 2024年11月26日) - BuildDirect.com Technologies Inc. (tsxv: BILD) ("BuildDirect"或"公司")作爲領先的全渠道建築材料零售商,今天宣佈了2024年第三季度的財務業績。這些財務業績涵蓋了截至2024年9月30日("第三季度2024年"和"截至2024年9月30日的九個月")的三個月和九個月時間段,與截至2023年9月30日的前一年相同時期("2023年第三季度"和"截至2023年9月30日的九個月 ")進行了比較。
"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."
「我們很高興在2024年第三季度相比於之前幾個季度,增加了營業收入和毛利率,」 BuildDirect的CEO肖恩·威爾遜表示。「我們的電子商務重新平台化舉措取得了成功,我們成功地將營業費用較去年同期減少了10%,這使我們能夠交付第11個連續季度的正面調整後EBITDA。隨着我們跨業務單元進一步整合以釋放新的營收和成本協同效應,我們也打算專注於擴大我們的實體足跡,以擴大我們的專業客戶市場份額。」
"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."
「我們的策略強調執行有紀律和資本效率,專注於提供強勁回報,」 BuildDirect的CEO肖恩·威爾遜繼續說道。「這種增長方式包括開發新的有機位置,以及追求有針對性的收購,加速我們的發展。」
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凱瑞·比格斯補充道:「我們專注於確保我們的財務策略與公司的增長目標保持一致。在2024年第三季度,我們針對特定的戰略核心庫存水平進行了建設,旨在支持和推動我們專業中心和電子商務渠道的盈利性營收增長。」
Q3 2024 Financial Results Conference Call
2024年第三季度財務業績電話會議
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 (PST) / 4:30 PM (EST)
Date: Tuesday, November 26, 2024
Register:
時間:下午1:30(太平洋時間)/下午4:30(東部時間)
日期:2024年11月26日星期二
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 .
回放將在電話會議結束後大約24小時可供訪問。此外,存檔的回放將在公司網站的投資者關係部分提供。
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。
Third Quarter 2024 Financial Highlights
2024年第三季度財務亮點
A. Financial Position
A.財務狀況
The following table summarizes the Company's financial position at September 30, 2024 and December 31, 2023.
以下表格總結了2024年9月30日和2023年12月31日的公司財務狀況。
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
1A非IFRS指標。請參閱「非IFRS指標」了解定義,並將非IFRS指標與相關IFRS指標進行調和。
B. Financial Results
b.財務業績
The following tables summarize the Company's selected financial results for the three and nine months ended September 30, 2024, and 2023.
以下表格總結了公司2024年9月30日和2023年三個月和九個月結束時的精選財務業績。
1 A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
一項非IFRS度量標準。請參閱"非IFRS度量標準",了解非IFRS度量標準的定義和將非IFRS度量標準調整爲相關IFRS度量標準。
C. Revenue and Gross Profit per Segment
C. 每個板塊的營業收入和毛利潤
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.
公司報告結果分爲兩個板塊:(1) 建築材料和(2) 收購零售商("零售商")。我們根據營業收入衡量每個可報告的運營板塊的表現。我們的建築材料板塊包括通過我們的建築材料電子商務和實體店鋪取得的營業收入。零售商板塊包括通過我們收購的實體店鋪獲取的地板建築材料的營業收入,幷包括安裝服務。2024年第3季度,與2023年第3季度相比,建築材料和零售商板塊分別貢獻了公司營業收入的23%和77%,分別貢獻了公司銷售額的23%和77%。同樣,2024年第3季度截至目前,建築材料和零售商板塊分別貢獻了我們銷售額的23%和77%,相比之下,2013第3季度爲29%和71%。
The following table summarizes revenue and gross profit per Segment for Q3 2024 and Q3 2023:
以下表格總結了2024年第3季度和2013年第3季度每個板塊的營業收入和毛利潤。
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%.
總體而言,2024年第3季度的營業收入爲$1700萬,與2013年第3季度的$1840萬相比減少了$140萬或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,建築材料板塊的營業收入爲$390萬,與去年同期的$480萬相比減少了$90萬或18.2%。這一減少歸因於公司將電子商務產品組合轉向毛利率更高的直接採購產品的策略以及加強庫存水平以支持戰略轉變的時機。
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.
零售商板塊2024年第3季度的營業收入爲$1310萬,與去年同期的$1370萬相比減少了$60萬或4.2%。這一減少可歸因於房屋翻新和新建活動疲弱,可能受較高的抵押貸款利率驅動。
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季度毛利潤爲$650萬,與2013年第3季度的$730萬相比減少了$80萬或11%。這一減少可歸因於前述建築材料和零售商板塊的較低營業收入。此外,毛利潤佔營業收入的比例從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.
主要是由於2024年第三季度BuildDirect部門的毛利潤佔營業收入比重下降至52.6%,分別爲2023年第三季度的58.0%。而零售商部門在同期內毛利潤佔營業收入比重增加了2.3%,從而抵消了這種減少。
D. Working capital1
D. 工作資金1
The following table summarizes Working Capital on September 30, 2024 and December 31, 2023.
以下表格總結了2024年9月30日和2023年12月31日的工作資本。
Current assets include cash and cash equivalents of $2.6 million at September 30, 2024 and December 31, 2023.
當前資產包括2024年9月30日和2023年12月31日的現金及現金等價物分別爲260萬美元。
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
1非IFRS衡量標準。有關定義和將非IFRS衡量標準與相關IFRS衡量標準調節的內容,請參閱「非IFRS衡量標準」。
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。
1A non-IFRS measure. See "Non-IFRS measures" for definitions and reconciliation of non-IFRS measures to the relevant IFRS measures.
1非IFRS衡量標準。有關定義和將非IFRS衡量標準與相關IFRS衡量標準調節的內容,請參閱「非IFRS衡量標準」。
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 Q3 2024
截至2024年第三季度後續事項
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,公司宣佈根據公司的總部股權激勵計劃(「計劃」)向一名員工和一名諮詢師及其子公司授予了共計15萬股期權。這些股票期權將在4年內分階段實現,按照0.40美元的行使價格, 可以行使爲公司的普通股,有效期爲授予日期後的10年,須符合計劃條款。
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宣佈聘請領先的資本市場諮詢公司Thesis Capital Inc.("Thesis"),爲公司在北美市場的加拿大小型資本化公司提供投資者關係和諮詢服務。
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,公司宣佈完成一筆有擔保債務融資,根據此融資,公司通過其全資子公司BuildDirect Operations Limited向Pelecanus Investments Ltd.,Lyra Growth Partners Inc.和Beedie Investments Ltd.(統稱爲「貸款人」)發行了70萬美元的有擔保票據(「2024年補充貸款」)。此融資條件與公司於2024年6月5日宣佈的與貸款人進行的總計100萬美元有擔保債務融資的條款沒有實質性不同,並詳細列在公司未經審計的簡明綜合中期財務報表和有關三個月截至2024年9月30日、2024年和2023年的附註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 .
實際結果可能與公司的財務展望存在重大差異,這可能是由於在下文「前瞻性聲明」中描述的因素等原因。公司未經審計的簡明中期綜合財務報表和附註,截至2024年9月30日和2023年9月30日的三個月和九個月,可在公司網站 和公司在SEDAR+檔案中的資料中獲得。
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旨在通過有機建設和收購實體店(稱爲'Pro Centers')成爲北美地區地板市場的領導者。通過首先整合超過90億美元的地板市場,BuildDirect旨在爲產品擴展打下堅實基礎,利用其運營模式和位置進入相鄰市場,綜合TAm超過2000億美元。
For more information, visit .
欲了解更多信息,請訪問網站。
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 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.
本新聞稿中的前瞻性聲明可能包括但不限於關於公司持續增長軌跡,公司電子商務重新平台化舉措的成功,跨公司業務進一步整合以釋放新的收入和成本協同效應,擴大公司的實體店規模以擴大其專業客戶市場份額,強調紀律執行和資本效率,專注於提供強勁回報的發展方法,包括開發新的有機位置並進行有針對性的收購以加速我們的實體店規模,建設能夠支持和推動專業店和電子商務渠道的盈利收入增長的戰略核心庫存水平,公司專業客戶群體的盈利能力,以及交付和維持正面調整後EBITDA結果。
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.
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 "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.
本新聞稿中提到了以下非依據通用會計準則(IFRS)的度量標準:調整後的息稅折舊及攤銷前利潤(Adjusted EBITDA)和營運資本(Working Capital)。這些非IFRS度量標準通常被投資者和其他相關方用來評估公司的財務績效,公司使用這些度量標準來衡量其經營和經濟績效,並協助業務決策。這些非IFRS度量標準沒有任何IFRS規定的標準化含義,可能與其他發行人提出的類似度量標準不可比較。這些度量標準作爲補充信息提供,以進一步理解管理層對經營結果的看法。因此,這些度量標準不應被孤立考慮,也不應被看作是替代按照IFRS報告的財務信息分析。請參閱附錄表和本新聞稿中的「2024年第三季度財務亮點」,以及我們的管理層討論和分析(截至2024年9月30日和2023年9月30日的三個月和九個月),以便了解非IFRS度量標準與最接近的IFRS度量標準之間的定義和調整。這種管理層討論和分析下的披露已被引用到本新聞稿中。
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。
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:
Shawn Wilson, CEO
1.778.382.7748
進一步了解:
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
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 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 | |||||
$ | $ | |||||
資產 | ||||||
流動資產: | ||||||
現金及現金等價物 | 2,637,750 |
|
||||
短期投資 | 445,415 |
445,415 |
||||
交易及其他應收款項(注3) | 4,207,623 |
4,152,899 |
||||
存貨(注4) | 8,197,731 |
6,174,201 |
||||
預付材料、費用及按金 | 1,585,299 |
1,229,526 |
||||
總流動資產 | 17,073,818 |
14,603,934 |
||||
非流動資產: | |
|
||||
物業及設備(注5) | 607,350 |
563,231 |
||||
無形資產(注6) | 2,293,252 |
3,525,883 |
||||
使用權資產(注7) | 1,344,519 |
2,160,700 |
||||
非流動存款 | 434,040 |
434,040 |
||||
商譽(附註6) | 2,530,622 |
2,530,622 |
||||
遞延所得稅資產 | 1,539,299 |
1,539,299 |
||||
總非流動資產 | 8,749,082 |
10,753,775 |
||||
總資產 | 25,822,900 |
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) | 9,061,073 |
5,895,863 |
||||
應付所得稅 | 428,713 |
210,339 |
||||
租賃負債的流動部分(注9) | 1,094,500 |
1,319,526 |
||||
遞延收入(注10) | 1,403,333 |
1,559,755 |
||||
貸款應付款的當前部分(注11) | 1,203,793 |
982,912 |
||||
約定付款通知的當前部分(注13) | 1,191,740 |
1,135,710 |
||||
遞延考慮支付的當前部分(注14) | - |
675,000 |
||||
總流動負債 | 14,383,152 |
11,779,105 |
||||
非流動負債: | |
|
||||
租賃負債(注9) | 504,971 |
1,310,248 |
||||
貸款應付款(注11) | 7,412,827 |
6,514,693 |
||||
認股證(注12) | 35,176 |
75,224 |
||||
期票(注13) | 593,683 |
1,494,907 |
||||
總非流動負債 | 8,546,657 |
9,395,072 |
||||
股東權益: | |
|
||||
股本(注15) | (260,923) |
123,109,599 |
||||
基於股份支付的儲備 | 11,496,534 |
11,323,580 |
||||
虧損 | (131,740,414) | (負130,249,647) | ||||
股東權益合計 | 2,893,091 |
4,183,532 |
||||
總負債和股權 | 25,822,900 |
25,357,709 |
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 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) |
截至三個月結束 9月30日 |
截至九個月的日期 9月30日 |
|
||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
營業收入(注16) | $ | 16,968,564 |
$ | |
$ | 48,741,262 |
$ | 55,362,446 |
||||
|
|
|
|
|||||||||
營業成本(注4) | 10,465,160 |
11,090,018 |
29,962,151 |
33,472,931 | ||||||||
|
|
|
|
|||||||||
毛利潤 | 6,503,404 |
1,280,844 |
18,779,111 |
21,889,515 |
||||||||
|
|
|
|
|||||||||
運營費用: | |
|
|
|
||||||||
916,051 |
1,134,874 |
2,921,603 |
3,699,399 |
|||||||||
銷售和營銷 | 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 |
||||||||
研發 | 103,983 |
115,619 |
318,162 |
388,222 |
||||||||
折舊和攤銷 | 702,445 |
925,962 |
2,102,840 |
2,762,866 | ||||||||
6,514,551 |
7,235,384 |
19,334,865 |
21,876,299 | |||||||||
|
|
|
|
|||||||||
經營利潤(損失) | (11,147) | 86,220 |
(555,754) | 13,216 |
||||||||
|
|
|
|
|||||||||
其他收入(費用): | |
|
|
|
||||||||
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 |
||||||||
認股權證公允價值調整(附註12) | 12,734 |
(37,768) | 40,048 |
(16,217) | ||||||||
Share-based payment expense (note 15) | - |
(9,574) | (20,000) | (9,574) | ||||||||
匯率期貨盈虧 | (29,718) | 52,811 |
55,852 |
61,218 |
||||||||
重組成本 | - |
(102,415) | - |
(102,415) | ||||||||
(305,767) | (638,672) | (715,638) | (1,495,108) | |||||||||
|
|
|
|
|||||||||
稅前損失 | (316,914) | (552,452) | (1,271,392) | (1,481,892) | ||||||||
|
|
|
|
|||||||||
所得稅(費用)收回 | (67,500) | 71,634 |
(219,375) | (318,366) | ||||||||
|
|
|
||||||||||
期間的總損失和綜合損失 | $ | (384,414) | $ | (480,818) | $ | (1,490,767) | $ | (1,800,258) | ||||
|
|
|
|
|||||||||
Operating activities: | $ | (496,998) | $ | $ | (負130,249,647) | $ | (126,477,447) | |||||
|
|
|
||||||||||
$ | (131,740,414) | $ | (128,277,705) | $ | (131,740,414) | $ | (128,277,705) | |||||
|
|
|
|
|||||||||
每股虧損: | |
|
|
|||||||||
每股基本和稀釋虧損(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)
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 nine months ended September 30, 2024 and 2023
截至2024年和2023年9月30日止九個月
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 | 分享基礎 支付某些費用和交易相關費用。 儲備 |
虧損 |
總計 |
||||||||||||
數字 | 金額 |
||||||||||||||
$ | $ |
$ |
$ |
||||||||||||
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 | - |
- |
- |
(1,800,258) | (1,800,258) | ||||||||||
股份支付費用(注15) | - |
- |
328,808 |
- |
328,808 | ||||||||||
2023年9月30日的資產負債表 | 41,941,535 |
123,109,599 |
11,450,593 |
(128,277,705) | 6,282,487 | ||||||||||
|
|
|
|
||||||||||||
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 | - |
- |
- |
(1,490,767) | (1,490,767) | ||||||||||
股份支付費用(注15) | - |
- |
172,954 |
- |
172,954 | ||||||||||
2024年9月30日的餘額 | (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)
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 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 |
截至三個月結束 9月30日 |
截至 9月30日 |
|||||||||||
2024 | 2023 | 2024 | 2023 | |
||||||||
現金淨流入(流出)情況: | ||||||||||||
經營活動: | ||||||||||||
貸款償還 | $ | (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) | ||||||||
財務費用 | - |
- |
20,000 |
- |
||||||||
可轉債和認股權證的公允價值調整 | (12,733) | 37,768 |
(40,047) | 16,217 |
||||||||
債務清償損失 | - |
9,574 |
- |
9,574 |
||||||||
未實現匯率期貨(盈利)損失 | 29,842 |
(52,811) | (49,655) | 租賃 (特許協議,項目合同和合同資產) | ||||||||
788,313 |
1,183,516 |
1,875,171 |
3,187,485 |
|||||||||
|
|
|
|
|||||||||
所得稅支出 | - |
(42,500) | 開空1,000 | (237,000) | ||||||||
非現金營運工作資本變動: | |
|
|
|
||||||||
短期投資 | - |
52,585 |
- |
52,585 |
||||||||
交易及其他應收款 | (715,584) | (452,289) | (246,432) | (902,275) | ||||||||
存貨 | (2,626,609) | 871,672 |
(2,023,530) | 355,758 |
||||||||
預付材料、費用和存款 | 118,768 |
433,414 |
(355,773) | 720,069 |
||||||||
應付帳款及應計負債 | 3,667,666 |
(674,838) | 3,231,064 |
216,935 |
||||||||
開多收入 | (170,087) | (205,088) | (156,422) | (31,951) | ||||||||
營運活動合計 | 1,062,476 |
1,166,472 |
2,323,077 |
3,341,606 |
||||||||
|
|
|
|
|||||||||
投資活動: | |
|
|
|
||||||||
購買財產和設備 | (49,218) | (18,098) | (98,147) | (41,929) | ||||||||
租賃應收款項收到的本金 | 49,007 |
67,458 |
191,709 |
197,922 | ||||||||
投資活動淨現金流入總額 | (211) | 49,360 |
93,562 |
155,993 |
||||||||
|
|
|
|
|||||||||
籌資活動: | |
|
|
|
||||||||
期權行使所得 | - |
- |
27,372 |
306,395 |
||||||||
利息支付 | (63,576) | (218,333) | (250,334) | (715,328) | ||||||||
本金租賃付款 | (322,097) | (363,387) | (1,030,304) | (1,071,252) | ||||||||
兌付期票 | (311,250) | (311,250) | (933,750) | (933,750) | ||||||||
推遲的合同償還 | - |
- |
(675,000) | (675,000) | ||||||||
貸款償還 | (75,133) | (1,167,759) | (552,948) | (1,584,657) | ||||||||
貸款收益 | 34,182 |
- |
1,034,182 |
- | ||||||||
融資活動合計 | (747,874) | (2,060,729) | (2,380,782) | (4,673,592) | ||||||||
貨幣匯率變動對現金及現金等價物的影響 | (156) | - |
- |
- | ||||||||
現金及現金等價物的增加/(減少) | 314,235 |
(844,897) | 35,857 |
(1,175,993) | ||||||||
現金及現金等價物期初餘額 | |
3,776,659 |
|
4,107,754 | ||||||||
現金及現金等價物期末餘額 | $ | 2,637,750 |
$ | 2,931,762 |
$ | 2,637,750 |
$ | 2,931,762 |
譯文內容由第三人軟體翻譯。