FansUnite Reports Fourth Quarter and Full Year 2023 Financial Results
FansUnite Reports Fourth Quarter and Full Year 2023 Financial Results
- Total revenue of $23.72 million for the full year of Fiscal 2023, an increase of 3% over Fiscal 2022
- Gross margin of $14.88 million (63%) for Fiscal 2023 as compared to $12.83 million (56%) for Fiscal 2022
- Company to host Year End earnings call on Tuesday, April 2, 2024 at 10:00 AM EST / 7:00 AM PST
- 2023財年全年總收入爲2372萬美元,比2022財年增長3%
- 2023財年的毛利率爲1488萬美元(63%),而2022財年的毛利率爲1,283萬美元(56%)
- 公司將於美國東部標準時間2024年4月2日星期二上午10點/太平洋標準時間上午7點舉辦年終業績電話會議
Vancouver, British Columbia--(Newsfile Corp. - April 1, 2024) - FansUnite Entertainment Inc. (TSX: FANS) (OTCQB: FUNFF) ("FansUnite" or the "Company"), a global online gaming and affiliate business leader, is pleased to announce that it has filed its Consolidated Audited Financial Statements and associated Management's Discussion and Analysis ("MD&A") for the financial year ended December 31, 2023 ("Fiscal 2023"). All amounts are stated in Canadian dollars unless otherwise indicated.
不列顛哥倫比亞省溫哥華--(Newsfile Corp.,2024年4月1日)——全球在線遊戲和關聯業務領導者FansUnite Entertainment Inc.(TSX:FANS)(OTCQB:FUNFF)(“FansUnite” 或 “公司”)欣然宣佈,它已提交截至2023年12月31日的財政年度的合併審計財務報表和相關管理層的討論與分析(“MD&A”)(“MD&A”)(“2023 財年”)。除非另有說明,所有金額均以加元列報。
Earnings Call Registration Details
業績電話會議註冊詳情
Day: Tuesday, April 2, 2024 Time: 10:00 AM (EST) / 7:00 AM (PST)
Topic: FansUnite's Fiscal 2023 financial results and growth outlook for the remainder of 2024
Register:
日期:2024 年 4 月 2 日星期二時間:上午 10:00(美國東部標準時間)/上午 7:00(太平洋標準時間)
話題:FansUnite的2023財年財務業績和2024年剩餘時間的增長展望
註冊:
Fourth Quarter Fiscal 2023 Financial Highlights
2023 財年第四季度財務亮點
- Total revenue for the three months ended December 31, 2023 was $6.54 million, an increase of 18% when compared to the same period in the prior year (December 31, 2022: $5.55 million).
- Gross margin for the three months ended December 31, 2023 was 60%, compared to 62% over the same period in Fiscal 2022.
- 截至2023年12月31日的三個月,總收入爲654萬美元,與去年同期(2022年12月31日:555萬美元)相比增長了18%。
- 截至2023年12月31日的三個月,毛利率爲60%,而2022財年同期爲62%。
Fiscal 2023 Financial Highlights:
2023 財年財務亮點:
- Total revenue of $23.72 million, an increase of approximately 3% over 2022.
- Gross margin of $14.88 million (63%) as compared to $12.83 million (56%) for 2022.
- Repayment of $5.51 million of bank indebtedness.
- Direct digital activation brand, Props.com, contributed revenue of $237 thousand in fiscal 2023, a 402% increase when compared to $47 thousand in fiscal 2022.
- 總收入爲2372萬美元,比2022年增長約3%。
- 毛利率爲1488萬美元(63%),而2022年爲1,283萬美元(56%)。
- 償還551萬美元的銀行債務。
- 直接數字激活品牌Props.com在2023財年貢獻了23.7萬美元的收入,與2022財年的47,000美元相比增長了402%。
2023 Operational Highlights:
2023 年運營亮點:
- Throughout 2023 FansUnite initiated a number of strategic steps to become cash flow positive by the end of the year. These included the sale of BetPrep, McBookie and the Chameleon source code sale to Betr Holdings.
- With the asset sales the company anticipated annualized cost savings of approximately $7.8 million, including reductions in salary and selling, general, and administrative costs.
- On March 15, 2023, FansUnite closed a non-brokered private placement, issuing 37,976,242 units at $0.08 per unit, generating gross proceeds of $3.04 million. Each unit comprised one Common Share and one Common Share purchase warrant, allowing the holder to purchase one Common Share at $0.12 per warrant share for 36 months following the offering's closing date.
- FansUnite and its subsidiaries received nominations in six award categories at the 2023 EGR North America Awards. Betting Hero, the company's customer acquisition, retention, and development brand, earned recognition in three categories:
- Employer of the Year
- Acquisition and Retention Partner of the Year
- Customer Onboarding Partner of the Year
- 在整個2023年,FansUnite啓動了許多戰略措施,以期在年底之前實現現金流爲正。其中包括出售BetPrep、McBookie以及向Betr Holdings出售變色龍源代碼。
- 通過資產出售,公司預計年化成本將節省約780萬美元,包括工資和銷售、一般和管理成本的減少。
- 2023年3月15日,FansUnite完成了非經紀私募配售,以每單位0.08美元的價格發行了37,976,242套,總收益爲304萬美元。每個單位包括一張普通股和一份普通股購買權證,允許持有人在發行截止日期後的36個月內以每股認股權證0.12美元的價格購買一股普通股。
- FansUnite及其子公司在2023年EGR北美獎中獲得了六個獎項類別的提名。該公司的客戶獲取、留存和發展品牌Betting Hero在三個類別中獲得了認可:
- 年度僱主
- 年度收購和留存合作伙伴
- 年度客戶入職合作伙伴
"After obtaining additional capital from strategic resources, divesting of cash burning assets, repaying debt, and focusing on our affiliate business, we're positioned to generate strong, sustainable margins and cash flow," said Scott Burton, CEO of FansUnite. "As we close the chapter on this transformative year, where over $7.8 million in annualized cost savings are anticipated, we turn our attention to the rest of 2024 with a commitment to build off this momentum to deliver continued growth and positive results."
FansUnite首席執行官斯科特·伯頓表示:“在從戰略資源中獲得額外資本,剝離現金消耗資產,償還債務並專注於我們的附屬業務之後,我們有能力創造強勁、可持續的利潤率和現金流。”“在我們結束這個變革性年度的篇章之際,預計年化成本將節省超過780萬美元,我們將注意力轉向2024年的剩餘時間,並承諾在這一勢頭基礎上再接再厲,實現持續增長和積極成果。”
About FansUnite Entertainment Inc.
關於FansUnite娛樂公司
FansUnite is a global sports entertainment and gaming company. Our business is focused on the regulated and lawful sports betting affiliate market which includes customer acquisition, retention, support and reactivation. FansUnite has established itself as a leader in the North American affiliate market through its subsidiary American Affiliate Co LLC ("AmAff'' or "American Affiliate"). AmAff is a North American omni-channel customer acquisition company, covering both retail and digital customer activation for sportsbooks, casinos, poker and fantasy sports platforms.
FansUnite是一家全球體育娛樂和遊戲公司。我們的業務側重於受監管和合法的體育博彩聯盟市場,包括客戶獲取、留存、支持和重新激活。FansUnite已通過其子公司美國附屬公司有限責任公司(“AMAFF” 或 “美國附屬公司”)確立了自己作爲北美關聯市場領導者的地位。AmaFF是一家北美全渠道客戶獲取公司,涵蓋體育博彩、賭場、撲克和幻想體育平台的零售和數字客戶激活。
For further information, please contact:
欲了解更多信息,請聯繫:
Prit Singh, Investor Relations at FansUnite
ir@fansunite.com
(905) 510-7636
Prit Singh,FansUnite投資者關係
ir@fansunite.com
(905) 510-7636
DISCLAIMER REGARDING FINANCIAL INFORMATION:
有關財務信息的免責聲明:
This news release contains unaudited financial information for the 12 months ended December 31, 2023, which has been prepared by management based on information currently available to the Company. Accordingly, such financial information may be subject to change based on the results of the Company's year-end audit. The making of a modifying or superseding statement shall not be deemed an admission for any purposes that the modified or superseded statement, when made, constituted a misrepresentation for purposes of applicable securities laws.
本新聞稿包含截至2023年12月31日的12個月的未經審計的財務信息,該信息由management 根據公司目前獲得的信息編寫。Accordingly,此類財務信息可能會根據公司年終審計結果進行更改。就適用的證券法而言,修改或取代的聲明在作出時構成a 虛假陳述的任何目的均不應被視爲admission。
FORWARD-LOOKING INFORMATION:
前瞻性信息:
This news release contains certain statements that may constitute forward-looking information under applicable securities laws. All statements, other than those of historical fact, which address activities, events, outcomes, results, developments, performance or achievements that FansUnite anticipates or expects may or will occur in the future (in whole or in part) should be considered forward-looking information. Often, but not always, forward-looking information can be identified by the use of words such as "plans", "expects", "is expected", "budget", "scheduled", "estimates", "forecasts", "intends", "anticipates", or "believes" or variations (including negative variations) of such words and phrases, or statements formed in the future tense or indicating that certain actions, events or results "may", "could", "would", "might" or "will" (or other variations of the forgoing) be taken, occur, be achieved, or come to pass. Forward-looking statements in this news release include, but are not limited to: the Company's strategic objectives, goals, growth outlook, strategy and focus and discussion thereof, including future plans to position the affiliate business for growth and to strengthen the Company's financial position; the Company hosting its Year End earnings call; and the anticipated cost savings associated with the asset sales.
本新聞稿包含某些可能構成前瞻性信息的陳述underapplicable 證券法。除歷史事實陳述外,所有涉及FansUnite 預期或expects 將來(全部或部分)可能或將要發生的結果、結果、發展、業績或成就的陳述,均應爲consideredactivitiesevents看着information。通常,但並非總是如此,使用such 一詞將前瞻性信息識別爲 “計劃”、“預期”、“預期”、“預算”、“計劃”、 “估計”、“預測”、“打算”、 “預期”,或be“相信” 或此類單詞和短語的變體(包括負數variations),或statements 以將來時形成,或表示certain 行動、事件或結果 “可能”、 “將”、“可能”、“可能”、“可能” 或 “將”(或其他變體the 放棄)被接受、發生、實現或到達pass。本news 新聞稿中的前瞻性陳述包括但不限於:公司的strategic 宗旨、目標、增長outlook、戰略和重點及其討論,包括將子公司business 定位爲增長和加強的未來plans公司的財務狀況;舉辦年終業績電話會議的Company; 以及與該資產相關的預期成本節省sales。
Forward-looking statements are based on assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments, including, but not limited to, expectations and assumptions concerning: interest and foreign exchange rates; capital efficiencies, cost saving and synergies; growth and growth rates; the success in the online gambling and sports betting industry; the regulatory environment applicable to online gambling and sports betting; the technological infrastructure and support needed to host the Company's online gambling and sports betting platforms and applications; any cryptocurrency applications to the Company's business; and the Company's growth plan. While FansUnite considers these assumptions to be reasonable, based on information currently available, they may prove to be incorrect. Readers are cautioned not to place undue reliance on forward-looking statements. In addition, forward-looking statements necessarily involve known and unknown risks, including, without limitation, risks associated with general economic conditions; audit-risks; risks associated with the regulatory environments in the jurisdictions the Company operates in; technology-related risks that could adversely affect the Company's ability to operate its online gambling and sports betting platforms and applications, risks related to the outbreak of pandemics and any effects they might have on the Company's business thereto. Readers are cautioned that the foregoing list is not exhaustive. For more information on the risk, uncertainties and assumptions that could cause anticipated opportunities and actual results to differ materially, please refer to the public filings of FansUnite which are available on SEDAR+ at . Readers are further cautioned not to place undue reliance on forward looking statements as there can be no assurance that the plans, intentions or expectations upon which they are placed will occur. Such information, although considered reasonable by management at the time of preparation, may prove to be incorrect and actual results may differ materially from those anticipated. Forward-looking statements contained in this news release are expressly qualified by this cautionary statement and reflect our expectations as of the date hereof, and thus are subject to change thereafter. FansUnite disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.
前瞻性陳述基於公司在light ofits 經驗中做出的假設和分析,以及其對歷史趨勢、當前狀況和預期futuredevelopments 的看法,包括但不限於以下方面的預期和假設:interest 和foreign 匯率;資本效率、成本節約和協同效應;增長和growth 匯率;在線博彩和體育博彩行業的success;適用於environmentonline 賭博和體育博彩;託管Company 的在線賭博和體育博彩平台所需的技術基礎設施和support 以及applications;對公司業務構成的任何加密貨幣;以及公司的applicationsgrowth 計劃。儘管FansUnite認爲these 的假設是合理的,但根據目前可用的information,這些假設可能是incorrect。提醒讀者不要place 過度依賴前瞻性陳述。此外,forward 類陳述necessarily 涉及已知和未知風險,包括但不限於與general 經濟狀況相關的risks;審計風險;與監管相關的風險environmentsjurisdictions 該公司的經營風險與技術相關的風險可能產生不利影響affectCompany 運營其在線賭博和體育博彩平台的能力,applications,risks 與疫情的爆發及其可能產生的任何影響有關onCompany 的生意。提醒讀者,上述清單不是exhaustive。有關可能導致anticipated 機會和actual 結果出現重大差異的風險、不確定性和假設的更多信息information,請參閱FansUnite 的公開文件,該文件可在SEDAR + 上查閱。還提醒讀者not 不要過分依賴向前的looking 陳述,因爲無法保證they 所依據的plans、意圖或期望會發生。although 管理層在準備of 時認爲這些信息是合理的,可能是incorrect,實際結果可能與預期有重大差異。本新聞稿中包含的Forward-lookingstatements 受本警示的明確限制statementand 反映了我們截至本文發佈之日的預期,因此此後可能會發生變化。FansUnite 聲明不因新信息、未來事件或其他原因而有任何更新或修改任何前瞻性statements、whether 的意圖或義務,適用法律規定的required 除外。
NON-IFRS FINANCIAL MEASURES:
非國際財務報告準則財務指標:
This news release refers to certain non-International Financial Reporting Standards ("IFRS") measures. Adjusted EBITDA is not a recognized performance measure under IFRS. Adjusted EBITDA does not have a standardized meaning prescribed by IFRS and therefore may not be comparable to similar measures presented by other issuers. Adjusted EBITDA is calculated as earnings before interest expense, interest income, income taxes, depreciation and amortization, share based payments expense and nonrecurring impact transactions, if any. Adjusted EBITDA is included as supplemental disclosure because management believes that such measurement is useful to useful to securities analysts, investors and other interested parties in evaluating operating performance by presenting the results of the Company which excludes the impact of certain non-operational items and certain non-cash and nonrecurring items, such as share based payment expense. The most directly comparable measure to Adjusted EBITDA calculated in accordance with IFRS is net income (loss). Readers are cautioned that these measures should not be construed as an alternative to measures determined in accordance with IFRS as an indication of the Company's performance.
本新聞稿涉及某些非國際財務報告準則(“IFRS”)measures。Adjusted 息稅折舊攤銷前利潤不是國際財務報告準則下公認的績效衡量標準。調整後的EBITDA 不是have 國際財務報告準則規定的標準化含義,因此與其他發行人提出的類似measures 可能不是comparable。調整後的息稅折舊攤銷前利潤按扣除利息expense、利息收入、所得稅、折舊和攤銷、share 基付款支出and 非經常性影響交易(如果有)之前的earnings 計算。調整後的息稅折舊攤銷前利潤is 包含在補充披露中because 管理層認爲,這種衡量標準對證券分析師useful 非常有用,investors 和其他利益相關方通過提供以下結果來評估operating 的業績the 公司,其中不包括certain 非運營項目和某些非現金和nonrecurring 項目的影響,例如基於股份的payment 支出。與accordance 中使用國際財務報告準則計算的Adjusted 息稅折舊攤銷前利潤最直接可比的指標是淨收益(虧損)。提醒讀者,應將these 指標not 解釋爲根據IFRS 確定的衡量標準的替代方案,將其視爲公司業績的indication。
FansUnite Entertainment Inc.
Consolidated Statements of Financial Position
FansUnite娛樂公司
合併財務狀況表
(CAD - thousands) |
December 31, 2023 $ |
December 31, 2022 $ |
||||
Assets | ||||||
Current | ||||||
Cash and cash equivalents | 2,227 |
2,914 |
||||
Restricted cash | 39 |
646 |
||||
Receivables | 6,079 |
4,711 |
||||
Due from related parties | 316 |
376 |
||||
Prepaid expenses | 68 |
230 | ||||
Total current assets |
8,729 |
8,877 |
||||
|
|
|||||
Non-current | |
|
||||
Equipment | - |
67 |
||||
Goodwill | 19,687 |
20,664 |
||||
Intangible assets | 22,729 |
47,391 |
||||
Digital currencies | 25 |
32 |
||||
Right of use assets | 174 |
359 |
||||
Deferred tax asset | 3,711 |
- |
||||
Long-term investments | 2,248 |
63 |
||||
Long-term receivables | 121 |
- | ||||
Total assets |
57,424 |
77,453 | ||||
|
|
|||||
Liabilities | |
|
||||
Current | |
|
||||
Accounts payable and accrued liabilities | 6,974 |
4,539 |
||||
Due to related parties | 33 |
74 |
||||
Bank indebtedness | 2,720 |
8,233 |
||||
Deferred and contingent consideration | 15,145 |
12,138 |
||||
Lease liability | 142 |
186 | ||||
Total current liabilities |
25,014 |
25,170 |
||||
|
|
|||||
Non-current | |
|
||||
Deferred and contingent consideration | 2,202 |
8,688 |
||||
Deferred tax liability | - |
459 |
||||
Lease liability | 29 |
153 | ||||
Total liabilities |
27,245 |
34,470 | ||||
|
|
|||||
Shareholders' equity | |
|
||||
Share capital | 122,228 |
121,208 |
||||
Reserves | 20,297 |
16,567 |
||||
Accumulated other comprehensive income | 2,892 |
3,750 |
||||
Deficit | (115,238) | (98,542) | ||||
Total shareholders' equity |
30,179 |
42,983 | ||||
Total liabilities and shareholders' equity |
57,424 |
77,453 |
(加元-千加元) |
十二月 31, 2023 $ |
十二月 31, 2022 $ |
||||
資產 | ||||||
當前 | ||||||
現金和現金等價物 | 2,227 |
2,914 |
||||
限制性現金 | 39 |
646 |
||||
應收款 | 6,079 |
4,711 |
||||
關聯方應付款 | 316 |
376 |
||||
預付費用 | 68 |
230 | ||||
流動資產總額 |
8,729 |
8,877 |
||||
|
|
|||||
非當前 | |
|
||||
裝備 | - |
67 |
||||
善意 | 19,687 |
20,664 |
||||
無形資產 | 22,729 |
47,391 |
||||
數字貨幣 | 25 |
32 |
||||
使用權資產 | 174 |
359 |
||||
遞延所得稅資產 | 3,711 |
- |
||||
長期投資 | 2,248 |
63 |
||||
長期應收賬款 | 121 |
- | ||||
總資產 |
57,424 |
77,453 | ||||
|
|
|||||
負債 | |
|
||||
當前 | |
|
||||
應付賬款和應計負債 | 6,974 |
4,539 |
||||
應付關聯方款項 | 33 |
74 |
||||
銀行債務 | 2,720 |
8,233 |
||||
延期和偶然對價 | 15,145 |
12,138 |
||||
租賃責任 | 142 |
186 | ||||
流動負債總額 |
25,014 |
25,170 |
||||
|
|
|||||
非當前 | |
|
||||
延期和偶然對價 | 2,202 |
8,688 |
||||
遞延所得稅負債 | - |
459 |
||||
租賃責任 | 29 |
153 | ||||
負債總額 |
27,245 |
34,470 | ||||
|
|
|||||
股東權益 | |
|
||||
股本 | 122,228 |
121,208 |
||||
儲備 | 20,297 |
16,567 |
||||
累計其他綜合收益 | 2,892 |
3,750 |
||||
赤字 | (115,238) | (98,542) | ||||
股東權益總額 |
30,179 |
42,983 | ||||
負債和股東權益總額 |
57,424 |
77,453 |
FansUnite Entertainment Inc.
Consolidated Statements of Loss and Comprehensive Loss
FansUnite娛樂公司
合併虧損和綜合虧損表
For the years ended (CAD - thousands) |
December 31, 2023 $ |
December 31, 2022 $ |
||||
Revenue | 23,719 |
23,021 |
||||
Cost of revenue | (8,840) | (10,193) | ||||
Gross margin |
14,879 |
12,828 | ||||
|
|
|||||
Expenses | |
|
||||
Selling, general and administrative | (37,633) | (42,003) | ||||
Loss before other items | (22,754) | (29,175) | ||||
|
|
|||||
Other items | |
|
||||
Interest and other expenses, net | (2,233) | (11,020) | ||||
Impairment loss | - |
(60,378) | ||||
Revaluation of contingent consideration | 2,486 |
60,640 |
||||
Income tax recovery (expense): | |
|
||||
Deferred, net | 4,240 |
(1,115) | ||||
Net loss from continuing operations | (18,261) | (41,048) | ||||
|
|
|||||
Loss from discontinued operations, net of income taxes | (2,816) | (20,220) | ||||
Gain on disposal of discontinued operations, net of income taxes | 4,382 |
- | ||||
Net income (loss) from discontinued operations |
1,566 |
(20,220) | ||||
|
||||||
Net loss | (16,695) | (61,268) | ||||
|
|
|||||
Other comprehensive income | |
|
||||
Revaluation gain on digital currencies | 19 |
66 |
||||
Currency translation adjustment | (877) | (3,607) | ||||
Total comprehensive loss | (17,553) | (64,809) | ||||
|
|
|||||
Income (loss) per share - basic and diluted | |
|
||||
Continuing operations | (0.05) | (0.13) | ||||
Discontinued operations |
0.00 |
(0.07) | ||||
Net loss | (0.05) | (0.20) | ||||
Weighted average number of common shares outstanding - basic and diluted |
349,793,787 |
309,637,689 |
截至年份的年度(加元——千加元) |
十二月三十一日 2023 $ |
十二月三十一日 2022 $ |
||||
收入 | 23,719 |
23,021 |
||||
收入成本 | (8,840) | (10,193) | ||||
毛利率 |
14,879 |
12,828 | ||||
|
|
|||||
開支 | |
|
||||
銷售、一般和管理 | (37,633) | (42,003) | ||||
扣除其他物品之前的損失 | (22,754) | (29,175) | ||||
|
|
|||||
其他物品 | |
|
||||
利息和其他費用,淨額 | (2,233) | (11,020) | ||||
減值損失 | - |
(60,378) | ||||
或有對價的重新估值 | 2,486 |
60,640 |
||||
所得稅退稅(費用): | |
|
||||
延期,淨額 | 4,240 |
(1,115) | ||||
持續經營業務的淨虧損 | (18,261) | (41,048) | ||||
|
|
|||||
已終止業務的虧損,扣除所得稅 | (2,816) | (20,220) | ||||
出售已終止業務的收益,扣除所得稅 | 4,382 |
- | ||||
來自已終止業務的淨收益(虧損) |
1,566 |
(20,220) | ||||
|
||||||
淨虧損 | (16,695) | (61,268) | ||||
|
|
|||||
其他綜合收入 | |
|
||||
數字貨幣的重估收益 | 19 |
66 |
||||
貨幣折算調整 | (877) | (3,607) | ||||
綜合損失總額 | (17,553) | (64,809) | ||||
|
|
|||||
每股收益(虧損)——基本收益和攤薄後收益 | |
|
||||
持續運營 | (0.05) | (0.13) | ||||
已停止的業務 |
0.00 |
(0.07) | ||||
淨虧損 | (0.05) | (0.20) | ||||
已發行普通股的加權平均數量——基本股和攤薄後普通股 |
349,793,787 |
309,637,689 |
FansUnite Entertainment Inc.
Consolidated Statements of Cash Flows
FansUnite娛樂公司
合併現金流量表
(CAD - thousands) |
December 31, 2023 $ |
December 31, 2022 $ |
||||
Operating activities: | ||||||
Net loss | (16,695) | (61,268) | ||||
Restricted cash | 344 |
(441) | ||||
Adjustments for non-cash items: | |
|
||||
Depreciation of equipment | 205 |
195 |
||||
Amortization of intangible assets | 19,935 |
21,082 |
||||
Impairment loss | 113 |
71,658 |
||||
Accretion on liabilities | 1,717 |
10,585 |
||||
Revaluation gain on contingent consideration | (2,486) | (60,640) | ||||
(Gain) loss on sale of asset | (3,064) | 175 |
||||
Gain on sale of business | (4,382) | - |
||||
General & administrative expenses paid with common shares | - |
524 |
||||
Expenses paid with digital currencies | 26 |
10 |
||||
Unrealized fair value loss on investments | - |
153 |
||||
Share-based payments | 1,810 |
6,693 |
||||
Interest and other income, net | 536 |
276 |
||||
Deferred income tax recovery | (4,240) | 1,103 |
||||
|
|
|||||
Changes in non-cash working capital | 3,147 |
3,162 |
||||
|
||||||
Net cash flows used in operating activities | (3,034) | (6,733) | ||||
|
|
|||||
Investing activities | |
|
||||
Payment of contingent consideration | (2,288) | (9,017) | ||||
Proceeds on sale of business | 5,268 |
- |
||||
Payment of net working capital adjustment | - |
(3,650) | ||||
Purchase of intangibles | - |
(14) | ||||
Proceeds on sale of intangibles | 3,029 |
- |
||||
Proceeds on sale of investments | - |
843 |
||||
Purchase of equipment | (4) | (56) | ||||
Net cash flows provided by (used in) investing activities |
6,005 |
(11,894) | ||||
|
|
|||||
Financing activities | |
|
||||
Repayment of lease liability | (169) | (191) | ||||
(Repayment of) proceeds from bank indebtedness | (5,513) | 8,233 |
||||
Proceeds from brokered financing, net | 2,965 |
- |
||||
Proceeds from warrant/option exercise | - |
73 |
||||
Repurchase of shares | (25) | (59) | ||||
Interest paid, net | (737) | (252) | ||||
Repayments from (payments to) related parties | 19 |
(386) | ||||
Net cash flows provided by (used in) financing activities | (3,460) | 7,418 | ||||
|
|
|||||
Effect of foreign exchange | (198) |
149 |
||||
|
|
|||||
Change in cash | (687) | (11,060) | ||||
Cash, beginning of the year | 2,914 |
13,974 | ||||
Cash, end of year |
2,227 |
2,914 |
(加元-千加元) |
十二月三十一日 2023 $ |
十二月 31, 2022 $ |
||||
經營活動: | ||||||
淨虧損 | (16,695) | (61,268) | ||||
受限制的現金 | 344 |
(441) | ||||
非現金項目的調整: | |
|
||||
設備折舊 | 205 |
195 |
||||
無形資產的攤銷 | 19,935 |
21,082 |
||||
減值損失 | 113 |
71,658 |
||||
負債增加 | 1,717 |
10,585 |
||||
或有對價的重估收益 | (2,486) | (60,640) | ||||
出售資產的(收益)虧損 | (3,064) | 175 |
||||
出售業務的收益 | (4,382) | - |
||||
用普通股支付的一般和管理費用 | - |
524 |
||||
使用數字貨幣支付的費用 | 26 |
10 |
||||
未實現的投資公允價值虧損 | - |
153 |
||||
基於股份的付款 | 1,810 |
6,693 |
||||
利息和其他收入,淨額 | 536 |
276 |
||||
遞延所得稅退稅 | (4,240) | 1,103 |
||||
|
|
|||||
非現金營運資金的變化 | 3,147 |
3,162 |
||||
|
||||||
用於經營活動的淨現金流量 | (3,034) | (6,733) | ||||
|
|
|||||
投資活動 | |
|
||||
或有對價的支付 | (2,288) | (9,017) | ||||
出售業務的收益 | 5,268 |
- |
||||
淨營運資金調整的支付 | - |
(3,650) | ||||
購買無形資產 | - |
(14) | ||||
出售無形資產的收益 | 3,029 |
- |
||||
出售投資的收益 | - |
843 |
||||
購買設備 | (4) | (56) | ||||
由(用於)投資活動提供的淨現金流 |
6,005 |
(11,894) | ||||
|
|
|||||
籌資活動 | |
|
||||
償還租賃負債 | (169) | (191) | ||||
(償還)銀行債務收益 | (5,513) | 8,233 |
||||
經紀融資的收益,淨額 | 2,965 |
- |
||||
認股權證/期權行使的收益 | - |
73 |
||||
回購股票 | (25) | (59) | ||||
已付利息,淨額 | (737) | (252) | ||||
來自關聯方的還款(付款) | 19 |
(386) | ||||
(用於)融資活動提供的淨現金流量 | (3,460) | 7,418 | ||||
|
|
|||||
外匯的影響 | (198) |
149 |
||||
|
|
|||||
現金變動 | (687) | (11,060) | ||||
現金,年初 | 2,914 |
13,974 | ||||
現金,年底 |
2,227 |
2,914 |
譯文內容由第三人軟體翻譯。