- Subscription Services revenue increases
29%
- New Order Bookings increase more than
three-fold
- Positive cash generated from
operations
CAMBRIDGE, ON, Sept. 10, 2020 /CNW/ - exactEarth Ltd. ("the
Company"), a leading provider of Satellite-AIS data services,
announces its financial results for the three- and nine-month
periods ended July 31, 2020. All
financial figures are in Canadian dollars unless otherwise
stated.
Q3 Fiscal 2020 Highlights:
- Revenue was $4.8 million, up 19%
compared to $4.0 million in Q3 Fiscal
2019; Year-to-date, revenue was $13.3
million, up 17% compared to $11.4
million in the same period last year
- Subscription Services revenue was $4.5
million, up 29% compared to $3.5
million in Q3 Fiscal 2019; Year-to-date, Subscription
Services revenue was $12.2 million,
up 25% compared to $9.8 million in
the same period last year
- New Order Bookings were $10.5
million compared to $3.0
million in Q3 Fiscal 2019; Year-to-date, new Order Bookings
were $20.7 million compared to
$12.0 million in the same period last
year
- Order Bookings backlog at the end of Q3 2020 was $30.8 million compared to $25.4 million at the end of Q4 2019
- Adjusted EBITDA* was ($130)
thousand compared to ($1.7)
million in Q3 Fiscal 2019; Year-to-date, Adjusted EBITDA was
($429) thousand compared to
($4.2) million in the same period
last year
- Cash from operations was $134
thousand compared to $1.5
million in Q3 Fiscal 2019; Year-to-date, cash used in
operations was ($3.0) million
compared to ($1.6) million in the
same period last year
- Cash and short-term investments were $6.8 million at the end of Q3 Fiscal 2020
compared to $6.9 million at the end
of Q2 Fiscal 2020 and $10.2 million
at the end of Fiscal 2019
- Announced an expanded alliance agreement with an existing
channel partner that will generate incremental revenue of
$2.0 million per year above the prior
agreement level
- Completed the strategic divestiture of select first-generation
satellite assets to Myriota, which is expected to strengthen the
Company's margins and cash flow
"exactEarth has continued to perform well during the COVID-19
pandemic, which reflects the resilience of our business model, the
interest in our premium Satellite-AIS data service exactView RT and
the importance of our data set to our global base of commercial and
government users," said Peter
Mabson, President and CEO of exactEarth. "In Q3 we made
strong gains on our strategy to further increase our top-line and
deliver margin expansion in order to capitalize on the compelling
growth opportunity in front of us and to achieve positive Adjusted
EBITDA and cash flow on a sustainable basis."
"In terms of growing the top-line in future periods, in Q3 we
announced the expansion of an existing customer agreement, which
over a three-and-a-half-year period is valued at $7.0 million more than the prior agreement. This
agreement helped contribute to continued strong growth in new order
bookings and in our closing order bookings backlog at quarter-end.
On the cost side, at quarter-end we completed the sale of select
satellites and assets to Myriota, which will reduce annual costs to
the business of approximately $1.0
million per year and will contribute to margin expansion
going forward."
Q3 Fiscal 2020 Financial Review
Total revenue in the
three-month period ended July 31,
2020 ("Q3 2020") was $4.8
million, up 19% compared to $4.0
million in the three-month period ended July 31, 2019 ("Q3 2019"). Total revenue in the
nine-month period ended July 31, 2020
("YTD 2020") was $13.3 million, up
17% compared to $11.4 million in the
nine-month period ended July 31, 2019
("YTD 2019").
Revenue rose primarily due to the increase in Subscription
Services revenue, which was $4.5
million (93% of total revenue) in Q3 2020, up 29% from
$3.5 million (86% of total revenue)
in Q3 2019. Subscription Services revenue in the YTD 2020 period
was $12.2 million (92% of total
revenue), up 25% compared to $9.8
million (85% of total revenue) in the YTD 2019 period.
Total revenue and Subscription Services revenue growth for Q3
2020 and YTD 2020 was driven primarily by customer growth in the
commercial market segment. Revenue from commercial customers for Q3
2020 and YTD 2020 was $3.9 million
and $10.6 million, respectively,
which was up 23% and 24% from the respective comparison periods in
2019. The increases reflect growing market interest in the
Company's real-time Satellite-AIS service, exactView RT, and
expansion of the Company's channel partner strategy. Revenue from
government customers for Q3 2020 and YTD 2020 was $844 thousand and $2.7
million, respectively, which was up 4% and down 7% from the
respective comparison periods in 2019.
Data Products revenue and Other Products & Services revenue
combined in Q3 2020 was $324 thousand
compared to $545 thousand in Q3 2019.
For the YTD 2020 period, Data Products revenue and Other Products
& Services revenue combined was $1.1
million compared to $1.7
million in the same period last year. Data Products revenue
and Other Products & Services revenue is typically generated
from on-demand customer requests and/or projects, which results in
some variability in quarter-to-quarter revenue levels from these
segments.
Order Bookings for Q3 2020 were $10.5
million, compared to $3.0
million in Q3 2019. Order bookings for the YTD 2020 period
were $20.7 million, compared to
$12.0 million in the same period last
year. Order Bookings will fluctuate on a quarter-to-quarter basis
reflecting the timing to complete new customer agreements. The
increase year-to-date reflects strong new and renewal order
activity with customers in both the commercial and government
markets. Order Bookings backlog at July 31,
2020 was $30.8 million
compared to $25.4 million at the end
of Q3 2019. Revenue of $4.8 million
from the current revenue backlog is forecasted to be earned in Q4
2020.
Gross margin for Q3 2020 was 37% compared to 12% in Q3 2019.
Gross margin for the YTD 2020 period was 40% compared to 19% in the
same period last year. Gross margin improved in both periods
year-over-year due to revenue growth and a lower cost of revenue.
Cost of revenue decreased primarily due to lower satellite
operating costs related to the Company's Second-Generation
Constellation. With the closing of its transaction to sell select
first-generation satellite assets to Myriota completed at the end
of Q3, gross margin should benefit in future quarters from lower
cost of revenues resulting from the sale.
Selling, general and administrative ("SG&A") expense for Q3
2020 was $1.6 million compared to
$2.1 million in Q3 2019. SG&A for
the YTD 2020 period was $6.0 million
compared to $5.9 million in the same
period last year. SG&A in Q3 2020 benefited from a partial
reversal of a bad debt expense incurred in Q2 2020 related to one
customer that has been significantly impacted by COVID-19
developments. In Q3 2020, exactEarth renegotiated its agreement
with this customer resulting in a partial reversal of that bad debt
expense. SG&A in Q3 2020 also benefited from lower legal fees
and travel expense, partially offset by increases in payroll, sales
commission and long-term incentive expenses
Product development and research and development ("R&D")
expense for Q3 2020 was $116 thousand
compared to $264 thousand in Q3 2019.
R&D for the YTD 2020 period was $628
thousand compared to $800
thousand in the same period last year. The Company's product
development and R&D activities continue to be focused primarily
on the development of web-based functionality and new
analytics-based product offerings.
Adjusted EBITDA for Q3 2020 was ($130)
thousand compared to ($1.7)
million in Q3 2019. Adjusted EBITDA for the YTD 2020 period
was ($429) thousand compared to
($4.2) million in the same period
last year. Adjusted EBITDA improved year-over-year due
primarily to higher revenue and lower cost of revenue. (Adjusted
EBITDA is a non-IFRS measure and is defined below)
Net loss for Q3 2020 was ($941) thousand, or ($0.04) per basic and diluted share, compared to
($2.9) million, or ($0.13) per basic and diluted share, in Q3 2019.
Net loss for the YTD 2020 period was ($4.4)
million, or ($0.20) per basic
and diluted share, compared to ($6.3)
million, or ($0.29) per basic
and diluted share in the same period last year. Net loss for the Q3
2020 and YTD 2020 periods includes a non-cash $450 thousand Share of Equity Investment Loss
expense related to 124,864 Class A shares of Myriota that were
acquired by exactEarth using a portion of the proceeds generated by
the sale of select first-generation satellites and assets completed
at the end of Q3 2020.
Cash generated from operations for Q3 2020 was $134 thousand, compared to $1.5 million in Q3 2019. Cash generated from
operations in Q3 last year was due primarily to $4.1 million in working capital changes. Cash
used in operations for the YTD 2020 period was ($3.0) million, compared to ($1.6) million in the same period last year. YTD
2020 cash used in investing activities includes $0.9 million paid related to the pending launch
of the EV-10 satellite. When launched, EV-10 will further enhance
the Company's exactView RT service. exactEarth's cash balance at
July 31, 2020 was $6.7 million compared to $6.8 million at April 30,
2020 and $10.2 million at
October 31, 2019.
As at July 31, 2020, the Company
had 22,048,640 shares outstanding on a non-diluted
basis.
*Non-IFRS Measures
We measure Adjusted EBITDA as
earnings before interest expense, taxes, depreciation and
amortization ("EBITDA"), plus unrealized foreign exchange losses,
share-based compensation costs, impairment losses and COVID-19
related allowances for doubtful accounts, less interest income and
unrealized foreign exchange gains. We believe that Adjusted EBITDA
provides useful supplemental information as it provides an
indication of the income generated by our main business activities
before taking into consideration how they are financed or taxed and
exclude the impact of items that are considered by management to be
outside of the Company's ongoing operating results. Adjusted EBITDA
should not be construed as an alternative to net income (loss)
determined in accordance with IFRS as an indicator of our
performance or to cash flows from operating, investing and
financing activities as a measure of liquidity and cash flows.
We define Subscription Revenue as the dollar sum of fully
executed contracts for our products and/or services to our
customers that are subscription-based, typically sold with a
one-year period of service and recognized in our "Subscription
Services" segmented revenue.
Adjusted EBITDA
(000's)
|
|
|
|
|
|
|
Three months ended
July 31
|
Nine months ended
July 31
|
|
2020
|
2019
|
2020
|
2019
|
Net loss
|
$
|
(941)
|
$
|
(2,877)
|
$
|
(4,432)
|
$
|
(6,267)
|
Interest
income
|
|
(13)
|
|
(58)
|
|
(67)
|
|
(154)
|
Interest
expense
|
|
461
|
|
398
|
|
1,321
|
|
990
|
Income tax
expense
|
|
-
|
|
54
|
|
119
|
|
116
|
Depreciation and
amortization
|
|
178
|
|
210
|
|
669
|
|
565
|
Unrealized foreign
exchange (gain) loss
|
|
(72)
|
|
356
|
|
(440)
|
|
143
|
Share-based
compensation
|
|
422
|
|
198
|
|
876
|
|
400
|
COVID-19 allowance
for doubtful accounts
|
|
(602)
|
|
-
|
|
250
|
|
-
|
Loss on
disposal
|
|
(13)
|
|
-
|
|
825
|
|
-
|
Share of equity
investment loss
|
|
450
|
|
-
|
|
450
|
|
-
|
Adjusted
EBITDA
|
$
|
(130)
|
$
|
(1,719)
|
$
|
(429)
|
$
|
(4,207)
|
About exactEarth Ltd.
exactEarth is a leading provider
of global maritime vessel data for ship tracking and maritime
situational awareness solutions. Since its formation in 2009,
exactEarth has pioneered a powerful new method of maritime
surveillance called Satellite AIS and has delivered to its clients
a view of maritime behaviours across all regions of the world's
oceans unrestricted by terrestrial limitations. exactEarth's
second-generation constellation, exactView RT, securely relays
satellite-detected AIS vessel signals from any location on the
earth's surface to the ground in seconds – thus enabling global
real-time vessel tracking. This unique capability consists of 58
advanced satellite payloads designed and built by L3Harris
Technologies, Inc. under agreement with exactEarth and that are
hosted onboard the Iridium NEXT constellation of satellites.
www.exactearth.com
Forward-Looking Statements
This news release
contains statements that, to the extent they are not recitations of
historical fact, may constitute "forward-looking statements" within
the meaning of applicable Canadian securities laws. Forward-looking
statements may include financial and other projections, as well as
statements regarding exactEarth's future plans, our ability to
continue as a going concern, objectives or economic performance, or
the assumptions underlying any of the foregoing, including
statements regarding, among other things, expectations of our
exactView RT offering relative to competitors, financial impact of
the Myriota transaction, expectations of the exactView RT
capabilities driving growth, growth opportunities for the Company
in the maritime information services market and the cost and
revenue share in connection with the Harris Agreement. exactEarth
uses words such as "may", "would", "could", "will", "likely",
"expect", "anticipate", "believe", "intend", "plan", "forecast",
"project", "estimate" and similar expressions to identify
forward-looking statements. Any such forward-looking statements are
based on assumptions and analyses made by exactEarth in light of
its experience and its perception of historical trends, current
conditions and expected future developments, as well as other
factors exactEarth believes are appropriate under the relevant
circumstances. However, whether actual results and developments
will conform to exactEarth's expectations and predictions is
subject to any number of risks, assumptions and uncertainties. Many
factors could cause exactEarth's actual results, historical
financial statements, or future events to differ materially from
those expressed or implied by the forward-looking statements
contained in this news release. These factors include, without
limitation: uncertainty in the global economic environment;
fluctuations in currency exchange rates; delays in the purchasing
decisions of exactEarth's customers; the competition exactEarth
faces in its industry and/or marketplace; the further delayed
launch of satellites, the anticipated benefits of the A&R SABA;
the financial impact of the Myriota transaction; the impact of the
COVID-19 pandemic on customers and the market generally, the
reduced scope of significant existing contracts; and the
possibility of technical, logistical or planning issues in
connection with the deployment of exactEarth's products or
services.
exactEarth™
Ltd. Interim Condensed Consolidated Statements of
Financial Position (in thousands of Canadian dollars)
(unaudited)
|
|
As
at July 31,
2020
|
|
As
at October
31, 2019
|
|
$
|
|
$
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash equivalents
|
6,741
|
|
10,188
|
Short-term investments
|
49
|
|
49
|
Accounts receivable
|
3,180
|
|
3,073
|
Unbilled revenue
|
1,689
|
|
2,149
|
Prepaid expenses
|
599
|
|
448
|
Other current assets
|
388
|
|
209
|
Total current
assets
|
12,646
|
|
16,116
|
|
|
|
|
Property, plant and equipment
|
4,060
|
|
4,398
|
Intangible assets
|
1,392
|
|
1,538
|
Other long-term
assets
|
604
|
|
366
|
Total
assets
|
18,702
|
|
22,418
|
|
|
|
|
LIABILITIES &
SHAREHOLDERS' EQUITY (DEFICIENCY)
|
|
|
|
Current
liabilities
|
|
|
|
Accounts payable and
accrued liabilities
|
4,368
|
|
4,840
|
Deferred
revenue
|
3,357
|
|
3,499
|
Loans payable -
current
|
-
|
|
202
|
Total current
liabilities
|
7,725
|
|
8,541
|
|
|
|
|
Loans
payable
|
10,876
|
|
10,089
|
Long-term incentive
plan liability
|
724
|
|
203
|
Other long-term
liabilities
|
1,539
|
|
1,466
|
Total
liabilities
|
20,864
|
|
20,299
|
|
|
|
|
Shareholders' equity
(deficiency)
|
|
|
|
Share
capital
|
123,923
|
|
123,823
|
Contributed
surplus
|
4,815
|
|
4,647
|
Accumulated other
comprehensive loss
|
(230)
|
|
(113)
|
Deficit
|
(130,670)
|
|
(126,238)
|
Total shareholders'
equity (deficiency)
|
(2,162)
|
|
2,119
|
|
|
|
|
Total liabilities and
shareholders' equity (deficiency)
|
18,702
|
|
22,418
|
exactEarth™
Ltd.
Interim Condensed Consolidated Statements of Changes in
Shareholders' Equity (Deficiency)
(in thousands of Canadian dollars)
(unaudited)
|
For the nine
months ended July 31, 2020
|
Total
|
Deficit
|
Accumulated
Other
Comprehensive
Loss
|
Share
Capital
|
Contributed
Surplus
|
|
$
|
$
|
$
|
$
|
$
|
Balance at October
31, 2019
|
2,119
|
(126,238)
|
(113)
|
123,823
|
4,647
|
Stock-based
compensation expense
|
117
|
-
|
-
|
-
|
117
|
Restricted share unit expense
|
151
|
-
|
-
|
-
|
151
|
Issuance of common
shares
|
-
|
-
|
-
|
100
|
(100)
|
Comprehensive
loss
|
(4,549)
|
(4,432)
|
(117)
|
-
|
-
|
Balance at July 31,
2020
|
(2,162)
|
(130,670)
|
(230)
|
123,923
|
4,815
|
|
|
|
|
|
|
For the nine
months ended July 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
Balance at October
31, 2018
|
7,207
|
(118,027)
|
(11)
|
123,794
|
1,451
|
Impact of change in
accounting policy
|
272
|
272
|
-
|
-
|
-
|
Adjusted balance at
October 31, 2018
|
7,479
|
(117,755)
|
(11)
|
123,794
|
1,451
|
Stock-based
compensation expense
|
163
|
-
|
-
|
-
|
163
|
Restricted share unit
expense
|
122
|
-
|
-
|
-
|
122
|
Convertible
debenture
|
2,917
|
-
|
-
|
-
|
2,917
|
Issuance of common
shares
|
-
|
-
|
-
|
29
|
(29)
|
Comprehensive (loss)
income
|
(6,194)
|
(6,267)
|
73
|
-
|
-
|
Balance at July 31,
2019
|
4,487
|
(124,022)
|
62
|
123,823
|
4,624
|
exactEarth™
Ltd.
Interim Condensed Consolidated Statements of Loss and Comprehensive
Loss
(in thousands of Canadian dollars except for per share figures)
(unaudited)
|
|
|
Three months
ended
|
|
Nine months
ended
|
|
|
July
31,
|
|
July
31,
|
|
July
31,
|
|
July
31,
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
4,789
|
|
4,011
|
|
13,329
|
|
11,439
|
Cost of
revenue
|
|
3,005
|
|
3,530
|
|
8,048
|
|
9,252
|
Gross
profit
|
|
1,784
|
|
481
|
|
5,281
|
|
2,187
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative
|
|
1,617
|
|
2,103
|
|
5,957
|
|
5,917
|
Product development
and research and development
|
|
116
|
|
264
|
|
628
|
|
800
|
Depreciation and
amortization
|
|
178
|
|
210
|
|
669
|
|
565
|
Loss (recovery) on
disposal
|
|
(13)
|
|
-
|
|
825
|
|
-
|
Loss from
operations
|
|
(114)
|
|
(2,096)
|
|
(2,798)
|
|
(5,095)
|
|
|
|
|
|
|
|
|
|
Other
expenses
|
|
|
|
|
|
|
|
|
Foreign exchange
(gain) loss
|
|
(71)
|
|
387
|
|
(189)
|
|
220
|
Share of equity
investment loss
|
|
450
|
|
-
|
|
450
|
|
-
|
Interest
income
|
|
(13)
|
|
(58)
|
|
(67)
|
|
(154)
|
Interest
expense
|
|
461
|
|
398
|
|
1,321
|
|
990
|
Total other
expenses
|
|
827
|
|
727
|
|
1,515
|
|
1,056
|
Income tax
expense
|
|
-
|
|
54
|
|
119
|
|
116
|
Net loss
|
|
(941)
|
|
(2,877)
|
|
(4,432)
|
|
(6,267)
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income (loss)
|
|
|
|
|
|
|
|
|
Item that may be
subsequently reclassified to net loss:
|
|
|
|
|
|
|
|
|
Foreign currency translation, net of income tax expense of
nil
|
|
(53)
|
|
190
|
|
(117)
|
|
73
|
Total other
comprehensive income (loss)
|
|
(53)
|
|
190
|
|
(117)
|
|
73
|
|
|
|
|
|
|
|
|
|
Comprehensive
loss
|
|
(994)
|
|
(2,687)
|
|
(4,549)
|
|
(6,194)
|
|
|
|
|
|
|
|
|
|
Loss per
share
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
|
(0.04)
|
|
(0.13)
|
|
(0.20)
|
|
(0.29)
|
exactEarth™
Ltd.
Interim Condensed Consolidated Statements of Cash Flows
(in thousands of Canadian dollars)
(unaudited)
|
|
|
Three Months
ended
|
|
Nine Months
ended
|
|
|
July
31,
|
|
July
31,
|
|
July
31,
|
|
July
31,
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
|
$
|
|
$
|
|
$
|
|
$
|
Operating
activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
(941)
|
|
(2,877)
|
|
(4,432)
|
|
(6,267)
|
Add (deduct) items
not involving cash
|
|
|
|
|
|
|
|
|
Non-cash
interest
|
|
151
|
|
97
|
|
400
|
|
239
|
Depreciation and
amortization
|
|
178
|
|
210
|
|
669
|
|
565
|
Loss on
disposal
|
|
(13)
|
|
-
|
|
825
|
|
-
|
Share of equity
investment loss
|
|
450
|
|
-
|
|
450
|
|
-
|
Operating grant
recognized on SIF loan
|
|
(237)
|
|
(258)
|
|
(598)
|
|
(1,136)
|
Long-term incentive
plan expense
|
|
373
|
|
154
|
|
759
|
|
237
|
Stock-based
compensation
|
|
49
|
|
44
|
|
117
|
|
163
|
Net change in non-cash
balances
|
|
124
|
|
4,097
|
|
(1,207)
|
|
4,683
|
Other operating cash
flows
|
|
|
|
|
|
|
|
|
Technology
demonstration program funding received
|
|
-
|
|
-
|
|
-
|
|
26
|
Settlement of share
units
|
|
-
|
|
(1)
|
|
-
|
|
(63)
|
Cash flows from (used
in) operating activities
|
|
134
|
|
1,466
|
|
(3,017)
|
|
(1,553)
|
|
|
|
|
|
|
|
|
|
Investing
activities
|
|
|
|
|
|
|
|
|
Acquisition of
property, plant and equipment
|
|
(213)
|
|
(782)
|
|
(1,786)
|
|
(1,086)
|
Reimbursement of
acquisition costs of property,
|
|
|
|
|
|
|
|
|
plant and
equipment
|
|
-
|
|
-
|
|
331
|
|
288
|
Net change in non-cash
working capital related
|
|
|
|
|
|
|
|
|
to
investing activities
|
|
(450)
|
|
-
|
|
(450)
|
|
-
|
Acquisition of
intangible assets
|
|
-
|
|
(6)
|
|
-
|
|
(10)
|
Cash flows used in
investing activities
|
|
(663)
|
|
(788)
|
|
(1,905)
|
|
(808)
|
|
|
|
|
|
|
|
|
|
Financing
activities
|
|
|
|
|
|
|
|
|
Government loan
repayment
|
|
-
|
|
(123)
|
|
(205)
|
|
(328)
|
Government loan
advance
|
|
439
|
|
881
|
|
1,647
|
|
881
|
Payment of principal
portion of lease obligations
|
|
(37)
|
|
-
|
|
(110)
|
|
-
|
Convertible debenture
advance
|
|
-
|
|
-
|
|
-
|
|
13,000
|
Convertible debenture
issue costs
|
|
-
|
|
-
|
|
-
|
|
(1,146)
|
Cash flows from
financing activities
|
|
402
|
|
758
|
|
1,332
|
|
12,407
|
|
|
|
|
|
|
|
|
|
Effect of exchange
rate changes on cash
|
|
32
|
|
(214)
|
|
143
|
|
(126)
|
|
|
|
|
|
|
|
|
|
Net (decrease)
increase in cash
|
|
(95)
|
|
1,222
|
|
(3,447)
|
|
9,920
|
Cash, beginning of
the period
|
|
6,836
|
|
13,472
|
|
10,188
|
|
4,774
|
Cash, end of the
period
|
|
6,741
|
|
14,694
|
|
6,741
|
|
14,694
|
|
|
|
|
|
|
|
|
|
Supplemental cash
flow information
|
|
|
|
|
|
|
|
|
Interest
paid
|
|
198
|
|
195
|
|
401
|
|
195
|
Interest
received
|
|
-
|
|
52
|
|
32
|
|
142
|
Income taxes
paid
|
|
-
|
|
54
|
|
119
|
|
116
|
SOURCE exactEarth Ltd.