Amortization                                  2,105            1,450 
     Share-based payment transactions                237              120 
     Allowance loss on trade receivables               -                4 
     Recovery (write down) of reserve for slow 
      moving and obsolete inventories                  -                7 
     Loss on disposal of property, plant and 
      equipment                                        -               68 
     Gain on loan forgiveness                     (1,466)               - 
  Change in operating working capital: 
     Accounts receivable                             482             (372) 
     Inventories                                     790           (3,991) 
     Contract assets                                   7                - 
     Prepaid expenses and deposits                   279              202 
     Accounts payable and accrued liabilities        440             (396) 
     Provisions                                     (298)              24 
     Deferred revenue                              3,094             (281) 
------------------------------------------------           ------  ------ 
Cash flows provided by (used in) operating 
 activities:                                         894           (5,702) 
Cash flows provided by and used in 
financing activities: 
     Interest payments on lease liabilities          (24)             (34) 
     Principal payments on lease liabilities        (280)            (306) 
     Paycheck Protection Program Loan proceeds     1,466            1,540 
     Paycheck Protection Program Loan repayment        -           (1,540) 
Cash flows provided by (used in) financing 
 activities:                                       1,162             (340) 
Cash flows used in investing 
activities: 
     Increase in notes receivable, net of 
      principal payments received                   (798)             192 
     Purchase of property, plant and equipment      (159)             (79) 
     Intangible asset addition, net               (1,688)          (1,403) 
Cash flows used in investing activities:          (2,645)          (1,290) 
Decrease in cash and cash equivalents               (589)          (7,332) 
Cash and cash equivalents, beginning of period     6,773           17,248 
------------------------------------------------  ------   ------  ------ 
Cash and cash equivalents, end of 
 period                                       $    6,184        $   9,916 
---------------------------------------  -------  ------   ------  ------ 
AgJunction Inc. 
Earnings Before Interest, Taxes, Depreciation and 
 Amortization (EBITDA) Reconciliation 
Three and Nine months ended September 30, 2021 and 
 2020 
(unaudited - expressed in U.S. thousand 
dollars) 
                    Three months ended     Nine months ended 
                      September 30,          September 30, 
                   --------------------  --------------------- 
                       2021      2020         2021      2020 
-----------------      -----    ------       ------    ------ 
Net loss            $   (851)  $(1,257)   $  (5,284)  $(3,077) 
    Interest 
     (income)             (1)      (11)          (8)      (89) 
    Depreciation 
     & 
     Amortization        943       696        2,613     1,990 
EBITDA              $     91   $  (572)   $  (2,679)  $(1,176) 
-----------------      -----    ------       ------