DENVER, Aug. 11, 2014 /PRNewswire/ - (TSX: IMP) -
Intermap Technologies Corporation ("Intermap" or the "Company")
today reported financial results for the second quarter ended
June 30, 2014. A conference call will
be held tomorrow, August
12th, at 10:00 a.m.
Eastern Time to discuss the results.
All amounts in this news release are in United States dollars unless otherwise
noted.
Intermap reported total revenue of $2.4
million for the second quarter of 2014, a 12% increase from
the first quarter of the year. Second quarter revenue of
$2.4 million is compared to
$8.9 million in the same period of
2013. During the second quarter of last year, $7.6 million of mapping services revenue was
recognized on a new $15.0 million
contract that was announced earlier in the year. No similar sized
contract was closed during the first six months of the current
year, making up the majority of the variance between the current
year and the prior year periods. Net loss for the second quarter of
2014 was $3.5 million, or
($0.04) per share, compared to a net
profit of $170 thousand, or
($0.00) per share, for the second
quarter of 2013. Second quarter adjusted EBITDA, a non IFRS
financial measure, was a loss of $2.8
million, a decrease from an adjusted EBITDA profit of
$2.2 million for the same period in
2013. Adjusted EBITDA excludes share-based compensation, gain or
loss on the disposal of equipment, and gain or loss on foreign
currency translation.
"Our continued focus during the quarter was the further
development of our 3DBI® (3D business intelligence)
software applications," said Todd
Oseth, President & CEO of Intermap. "We're pleased to
report that during the quarter we successfully introduced two new
3DBI software applications; InsitePro™ and GeoPro Server™.
InsitePro is a Software-as-a Service ("SaaS") product built to
analyze location specific risk caused by natural catastrophes. It
is a powerful tool that gives users the ability to evaluate risk
for locations one-by-one or thousands at a time via innovative risk
models and analytics. GeoPro Server is the centerpiece of our Orion
Platform®. It functions as a geospatial-data agnostic
server deriving actionable answers from "big data". The application
allows users (novice, or geospatial expert) to turn disparate
geospatial data into simple to use information."
Mr. Oseth added, "Shortly after the introduction of InsitePro,
we announced that a Top 10 Global Reinsurer had entered into an
agreement with Intermap to license the application for use in a
Latin American country. We see this as a significant endorsement
for the application and we are optimistic that additional licenses
will follow not only from this customer, but from other potential
customers around the world."
"In addition to our progress on 3DBI software applications, we
continue to progress towards the closing of a major international
Orion Platform spatial data infrastructure contract," added Mr.
Oseth. "The availability of our recently announced 3DBI software
applications plays a pivotal role in winning Orion Platform
projects. These projects are primarily government sourced and are
inherently very complicated. They typically carry long sales cycles
due to (i) the dollar magnitude of the contract, (ii) the
individual country's political landscape, (iii) the timing of
budgets, (iv) the multi-agency and multi-level government approval
process, (v) the complexity of the project, and (vi) the funding
mechanisms required for the project (i.e. banking syndicates). We
remain optimistic that we will be able to announce the signing of
one or more of these contracts before the end of the year, but due
to the factors mentioned above, the actual timing is very difficult
to predict."
Financial Review
Consolidated revenue for the second quarter of 2014 totaled
$2.4 million and included (i)
$0.1 million in mapping services,
(ii) $0.2 million in professional
services, (iii) $1.8 million in data
licensing, and (iv) $0.3 million in
3DBI software licensing. For the same period in 2013, consolidated
revenue totaled $8.9 million and
included (i) $7.6 million in mapping
services, (ii) $0.2 million in
professional services, (iii) $0.7
million in data licensing, and (iv) $0.4 million in 3DBI software licensing. Contract
backlog at the end of the quarter totaled $0.4 million.
For the second quarter of 2014, personnel expense was
$3.1 million, compared to
$3.2 million in the previous year.
The decrease was primarily due to reduced commission expense
consistent with decreased revenue recognized on a year-over-year
basis.
For the second quarter of 2014, purchased services and materials
expense was $1.5 million, compared to
$2.7 million during the same period
last year. The decrease in this category of expense is primarily
due to project specific costs associated with airborne data
collection efforts in the previous year with no similar work under
contract in the current year. Purchased services and materials
includes (i) aircraft related costs, including jet fuel, (ii)
professional and consulting costs, (iii) third-party support
services related to airborne data collection efforts, processing
and editing of the Company's data collection efforts, and (iv)
software expenses (including maintenance and support).
The cash position of the Company at June
30, 2014 (cash and cash equivalents) was $3.9 million, compared to $2.4 million at December
31, 2013. Amounts receivable and unbilled revenue at
June 30, 2014 was $3.1 million, compared to $6.6 million at December
31, 2013. Working capital was negative $2.6 million at June 30,
2014, compared to positive $3.9
million at December 31, 2013
(see "Intermap Reader Advisory" below).
Detailed financial results and management's discussion and
analysis can be found on SEDAR at: www.sedar.com.
Second Quarter Business Highlights (Previously
Announced)
- Intermap announced the launch of InsitePro™, a SaaS based
product built on its history of providing risk solutions worldwide.
The application was purpose-built to visualize and analyze
location-specific risk caused by natural catastrophes. It provides
property and casualty carriers, insurance brokers, enterprise risk
managers, and government agencies with a powerful tool to evaluate
locations one-by-one, or thousands at a time via innovative risk
models and analytics. InsitePro is the only risk management
application that accesses Intermap's WorldFlood™ model, which
forecasts uniform flood coverage anywhere in the world.
- Intermap announced an agreement to license its InsitePro
software application to a Top 10 Global Reinsurer for use in a
specific Latin American country. InsitePro leverages Intermap's
best-in-class NEXTMap® and NEXTMap World 30™ elevation
data. Point-specific ground elevation allows users to go beyond
flood models to better understand the risk of flood by determining
heights above flood elevation, flow routes from rivers to
buildings, and safer locations for new infrastructure and
buildings. InsitePro can also display a customer's proprietary risk
data or any available government data.
- Intermap announced the commercial availability of GeoPro
Server, a server purpose-built for turning big data into smart
decisions. GeoPro Server allows users (novice and geospatial
expert) to turn disparate geospatial data into simple to use
information. The application can provide enterprises and
governments with easy access to all of their geospatial and
non-geospatial data via a web service or web portal without regard
to the data's source or original file format. GeoPro Server offers
a multi-touch display that allows users to control terabytes of
data from a tablet or laptop.
- Intermap was awarded a commercial third-party database license
to use the Traffic Audit Bureau ("TAB") ratings in its
AdPro® software. After successfully passing TAB's
rigorous technical standards and audit committee, AdPro now
provides access to the TAB Ratings Database. By leveraging
standardized TAB ratings directly within AdPro, users can measure
return on investment for their out-of-home campaigns utilizing a
trusted ratings system similar to those used in TV and radio
campaigns.
- The Company announced a $1.0
million contract to provide digital elevation data and
orthorectified radar imagery from its NEXTMap® database.
The data will be used by the customer for geospatial related
applications and the delivery of the data occurred during the
second quarter 2014.
- Intermap introduced its new Vice President of Sales,
Jon Freeman. Mr. Freeman is a
technology and sales veteran bringing twenty years of consistent
sales production and executive management experience to the
position along with a successful record for business development in
a variety of software/high-tech industries. Mr. Freeman most
recently served as Vice President Sales for Solarwinds/Confio
Software Inc., a leading provider of software solutions delivering
database, server, storage, and networking tools.
- Intermap announced the appointment of David Sikes to its Board of Directors effective
April 9, 2014. Mr. Sikes is a
Principal for Exeter Consulting,
specializing in consulting for technology start-up companies. He
has held technical and executive roles in technology based
companies throughout his entire career. He has also held key board
positions with several technology companies including most recently
ten years with an internet/Software-based/B-to-B marketing company
in the automotive industry.
As of August 11, 2014, there were
91,782,665 common shares outstanding.
Important factors, including those discussed in the Company's
regulatory filings (www.sedar.com) could cause actual results to
differ from the company's expectations and those differences may be
material. Detailed financial results and management's discussion
and analysis can be found on SEDAR at: www.sedar.com.
Conference Call
Intermap will host a conference call tomorrow, August 12, 2014, at 10:00
am ET (8:00 am MT). To
participate in the call, please dial +1-647-427-7450 or
1-888-231-8191 approximately 10 minutes prior to the conference
call and provide conference ID 76815260. A recording of the
conference call will be available through October 31, 2014. Please dial +1-416-849-0833 or
1-855-859-2056 and provide pass code 76815260 to listen to the
rebroadcast. The call will also be available on Intermap's website
at http://www.intermap.com/en-us/investors.aspx for replay.
About Intermap Technologies
Headquartered in Denver,
Colorado - Intermap (www.intermap.com) is an industry leader
in geospatial solutions on demand. Through its powerful suite of
3DBI applications and proprietary development of contiguous
databases that fuse volumes of GIS data into a single source,
Intermap is able to provide location based solutions for customers
in diverse markets around the world that solve today's complex
geospatial challenges.
Adjusted EBITDA is not a recognized performance measure under
GAAP and does not have a standardized meaning prescribed by IFRS.
The term EBITDA consists of net income (loss) and excludes
interest, taxes, depreciation, and amortization. Adjusted EBITDA is
included as a supplemental disclosure because management believes
that such measurement provides a better assessment of the Company's
operations on a continuing basis by eliminating certain non-cash
charges and charges that are nonrecurring. The most directly
comparable measure to adjusted EBITDA calculated in accordance with
IFRS is net income (loss).
Intermap Reader Advisory
Certain information provided in this news
release constitutes forward-looking statements. The words
"anticipate", "expect", "project", "estimate", "forecast" and
similar expressions are intended to identify such forward-looking
statements. Although Intermap believes that these statements are
based on information and assumptions which are current, reasonable
and complete, these statements are necessarily subject to a variety
of known and unknown risks and uncertainties. You can find a
discussion of such risks and uncertainties in our Annual
Information Form and other securities filings. While the Company
makes these forward-looking statements in good faith, should one or
more of these risks or uncertainties materialize, or should
underlying assumptions prove incorrect, actual results may vary
significantly from those expected. Accordingly, no assurances can
be given that any of the events anticipated by the forward-looking
statements will transpire or occur, or if any of them do so, what
benefits that the Company will derive therefrom. All subsequent
forward-looking statements, whether written or oral, attributable
to Intermap or persons acting on its behalf are expressly qualified
in their entirety by these cautionary statements. The
forward-looking statements contained in this news release are made
as at the date of this news release and the Company does not
undertake any obligation to update publicly or to revise any of the
forward-looking statements made herein, whether as a result of new
information, future events or otherwise, except as may be required
by applicable securities law.
Reference is made to the Company's audited
Consolidated Financial Statements for the years ended December 31, 2013 and 2012, together with the
accompanying notes, which includes a going concern disclosure and
such disclosure remains applicable as of the date of the financial
statements included herein.
INTERMAP TECHNOLOGIES CORPORATION
Condensed Consolidated Interim Balance Sheets
(In thousands of United States dollars)
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
|
December 31, |
|
|
|
|
|
|
|
|
|
2014 |
|
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
$ |
|
|
3,920 |
|
|
$ |
2,420 |
|
Amounts receivable |
|
|
|
|
|
|
|
|
2,880 |
|
|
|
6,434 |
|
Unbilled revenue |
|
|
|
|
|
|
|
|
175 |
|
|
|
151 |
|
Work in process |
|
|
|
|
|
|
|
|
16 |
|
|
|
33 |
|
Prepaid expenses |
|
|
|
|
|
|
|
|
449 |
|
|
|
407 |
|
|
|
|
|
|
|
|
|
7,440 |
|
|
|
9,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment |
|
|
|
|
|
|
|
|
3,164 |
|
|
|
3,378 |
Intangible assets |
|
|
|
|
|
|
|
|
57 |
|
|
|
116 |
|
|
|
|
|
|
$ |
|
|
10,661 |
|
|
$ |
12,939 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders'
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
|
|
|
$ |
|
|
3,864 |
|
|
$ |
3,953 |
|
Convertible note |
|
|
|
|
|
|
|
|
4,710 |
|
|
|
- |
|
Current portion of notes payable |
|
|
|
|
|
|
|
|
1,112 |
|
|
|
1,188 |
|
Current portion of deferred lease inducements |
|
|
|
|
|
|
|
|
133 |
|
|
|
188 |
|
Unearned revenue and deposits |
|
|
|
|
|
|
|
|
122 |
|
|
|
110 |
|
Income taxes payable |
|
|
|
|
|
|
|
|
7 |
|
|
|
12 |
|
Obligations under finance leases |
|
|
|
|
|
|
|
|
118 |
|
|
|
115 |
|
|
|
|
|
|
|
|
|
10,066 |
|
|
|
5,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term notes payable |
|
|
|
|
|
|
|
|
44 |
|
|
|
- |
Deferred lease inducements |
|
|
|
|
|
|
|
|
331 |
|
|
|
202 |
Obligations under finance leases |
|
|
|
|
|
|
|
|
132 |
|
|
|
192 |
|
|
|
|
|
|
|
|
|
10,573 |
|
|
|
5,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital |
|
|
|
|
|
|
|
|
197,464 |
|
|
|
197,376 |
|
Accumulated other comprehensive income |
|
|
|
|
|
|
|
|
38 |
|
|
|
37 |
|
Contributed surplus |
|
|
|
|
|
|
|
|
11,054 |
|
|
|
10,671 |
|
Deficit |
|
|
|
|
|
|
|
|
(208,468) |
|
|
|
(201,105) |
|
|
|
|
|
|
|
|
|
88 |
|
|
|
6,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
10,661 |
|
|
$ |
12,939 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERMAP TECHNOLOGIES
CORPORATION
Condensed Consolidated Interim Statements of Profit and Loss and
Other Comprehensive Income
(In thousands of United States dollars, except per share
information)
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months |
|
|
|
For the six months |
|
|
|
|
|
|
|
ended June 30, |
|
|
|
ended June 30, |
|
|
|
|
|
|
|
2014 |
|
|
|
2013 |
|
|
|
2014 |
|
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
$ |
2,353 |
|
|
$ |
8,877 |
|
|
$ |
4,457 |
|
|
$ |
13,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs |
|
|
|
|
|
|
5,274 |
|
|
|
6,862 |
|
|
|
11,041 |
|
|
|
12,183 |
|
Depreciation of property and equipment |
|
|
|
|
|
|
295 |
|
|
|
365 |
|
|
|
587 |
|
|
|
724 |
|
Amortization of data library |
|
|
|
|
|
|
- |
|
|
|
1,153 |
|
|
|
- |
|
|
|
2,305 |
|
Amortization of intangible assets |
|
|
|
|
|
|
30 |
|
|
|
30 |
|
|
|
59 |
|
|
|
59 |
|
|
|
|
|
|
|
5,599 |
|
|
|
8,410 |
|
|
|
11,687 |
|
|
|
15,271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income |
|
|
|
|
|
|
(3,246) |
|
|
|
467 |
|
|
|
(7,230) |
|
|
|
(1,301) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposal of equipment |
|
|
|
|
|
|
51 |
|
|
|
200 |
|
|
|
413 |
|
|
|
204 |
Financing costs |
|
|
|
|
|
|
(308) |
|
|
|
(228) |
|
|
|
(512) |
|
|
|
(450) |
Financing income |
|
|
|
|
|
|
1 |
|
|
|
- |
|
|
|
8 |
|
|
|
- |
Loss on foreign currency
translation |
|
|
|
|
|
|
(43) |
|
|
|
(269) |
|
|
|
(121) |
|
|
|
(236) |
(Loss) income before income taxes |
|
|
|
|
|
|
(3,545) |
|
|
|
170 |
|
|
|
(7,442) |
|
|
|
(1,783) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense) recovery: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(47) |
|
Deferred |
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
79 |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
79 |
|
|
|
(47) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income for the period |
|
|
|
|
|
$ |
(3,545) |
|
|
$ |
170 |
|
|
$ |
(7,363) |
|
|
$ |
(1,830) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income
(loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation differences |
|
|
|
|
|
|
2 |
|
|
|
3 |
|
|
|
1 |
|
|
|
(34) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss)
income for the period |
|
|
|
|
|
$ |
(3,543) |
|
|
$ |
173 |
|
|
$ |
(7,362) |
|
|
$ |
(1,864) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) income per share |
|
|
|
|
|
$ |
(0.04) |
|
|
$ |
0.00 |
|
|
$ |
(0.08) |
|
|
$ |
(0.02) |
Diluted (loss) income per share |
|
|
|
|
|
$ |
(0.04) |
|
|
$ |
0.00 |
|
|
$ |
(0.08) |
|
|
$ |
(0.02) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class
A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common shares - basic |
|
|
|
|
|
|
91,648,742 |
|
|
|
79,174,911 |
|
|
|
91,622,212 |
|
|
|
79,032,206 |
|
common shares - diluted |
|
|
|
|
|
|
91,648,742 |
|
|
|
79,646,130 |
|
|
|
91,622,212 |
|
|
|
79,032,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERMAP TECHNOLOGIES
CORPORATION
Condensed Consolidated Interim Statements of Changes in Equity
(In thousands of United States dollars)
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
Capital |
|
|
Contributed
Surplus |
|
|
Cumulative
Translation
Adjustments |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012 |
|
|
|
|
|
$ |
|
|
194,144 |
|
|
$ |
10,354 |
|
|
$ |
58 |
|
|
$ |
|
(186,198) |
|
|
$ |
|
|
18,358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss for the period |
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
(34) |
|
|
|
|
(1,830) |
|
|
|
|
|
(1,864) |
Share-based compensation |
|
|
|
|
|
|
|
|
81 |
|
|
|
168 |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
249 |
Convertible note conversion |
|
|
|
|
|
|
|
|
1,817 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
1,817 |
Conversion option of convertible note |
|
|
|
|
|
|
|
|
79 |
|
|
|
(79) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2013 |
|
|
|
|
|
$ |
|
|
196,121 |
|
|
$ |
10,443 |
|
|
$ |
24 |
|
|
$ |
|
(188,028) |
|
|
$ |
|
|
18,560 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive profit (loss) for the period |
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
13 |
|
|
|
|
(13,077) |
|
|
|
|
|
(13,064) |
Share-based compensation |
|
|
|
|
|
|
|
|
- |
|
|
|
281 |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
281 |
Convertible note conversion |
|
|
|
|
|
|
|
|
1,208 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
1,208 |
Conversion option of convertible note |
|
|
|
|
|
|
|
|
57 |
|
|
|
(57) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
- |
Issuance costs |
|
|
|
|
|
|
|
|
(10) |
|
|
|
4 |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
(6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013 |
|
|
|
|
|
$ |
|
|
197,376 |
|
|
$ |
10,671 |
|
|
$ |
37 |
|
|
$ |
|
(201,105) |
|
|
$ |
|
|
6,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive profit (loss) for the period |
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
|
(7,363) |
|
|
|
|
|
(7,362) |
Share-based compensation |
|
|
|
|
|
|
|
|
40 |
|
|
|
193 |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
233 |
Warrant component of convertible note |
|
|
|
|
|
|
|
|
64 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
64 |
Conversion option of convertible note |
|
|
|
|
|
|
|
|
- |
|
|
|
259 |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
259 |
Issuance costs |
|
|
|
|
|
|
|
|
(1) |
|
|
|
(5) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
(6) |
Deferred tax effect of convertible note |
|
|
|
|
|
|
|
|
(15) |
|
|
|
(64) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
(79) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2014 |
|
|
|
|
|
$ |
|
|
197,464 |
|
|
$ |
11,054 |
|
|
$ |
38 |
|
|
$ |
|
(208,468) |
|
|
$ |
|
|
88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTERMAP TECHNOLOGIES
CORPORATION
Condensed Consolidated Interim Statements of Cash Flows
(In thousands of United States dollars)
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, |
|
|
|
|
|
2014 |
|
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period |
|
|
|
|
|
$ |
|
|
(7,363) |
|
|
|
$ |
|
|
(1,830) |
|
Adjusted for the following non-cash
items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of property and equipment |
|
|
|
|
|
|
|
|
587 |
|
|
|
|
|
|
724 |
|
|
Amortization of data library |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
2,305 |
|
|
Amortization of intangible assets |
|
|
|
|
|
|
|
|
59 |
|
|
|
|
|
|
59 |
|
|
Share-based compensation expense |
|
|
|
|
|
|
|
|
233 |
|
|
|
|
|
|
249 |
|
|
Gain on disposal of equipment |
|
|
|
|
|
|
|
|
(413) |
|
|
|
|
|
|
(204) |
|
|
Amortization of deferred lease inducements |
|
|
|
|
|
|
|
|
(42) |
|
|
|
|
|
|
(94) |
|
|
Deferred taxes |
|
|
|
|
|
|
|
|
(79) |
|
|
|
|
|
|
- |
|
|
Financing costs |
|
|
|
|
|
|
|
|
512 |
|
|
|
|
|
|
450 |
|
|
Current income tax expense |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
47 |
|
|
Interest paid |
|
|
|
|
|
|
|
|
(12) |
|
|
|
|
|
|
(49) |
|
|
Income tax paid |
|
|
|
|
|
|
|
|
(5) |
|
|
|
|
|
|
(29) |
|
Changes in working capital: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts receivable |
|
|
|
|
|
|
|
|
3,764 |
|
|
|
|
|
|
(1,310) |
|
|
Work in process and other assets |
|
|
|
|
|
|
|
|
(49) |
|
|
|
|
|
|
933 |
|
|
Accounts payable |
|
|
|
|
|
|
|
|
(447) |
|
|
|
|
|
|
345 |
|
|
Accrued liabilities |
|
|
|
|
|
|
|
|
(9) |
|
|
|
|
|
|
(122) |
|
|
Unearned revenue and deposits |
|
|
|
|
|
|
|
|
12 |
|
|
|
|
|
|
(86) |
|
|
Gain on foreign currency translation |
|
|
|
|
|
|
|
|
(1) |
|
|
|
|
|
|
(25) |
|
|
|
|
|
|
|
|
|
(3,253) |
|
|
|
|
|
|
1,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and
equipment |
|
|
|
|
|
|
|
|
(437) |
|
|
|
|
|
|
(259) |
|
Proceeds from sale of equipment |
|
|
|
|
|
|
|
|
353 |
|
|
|
|
|
|
112 |
|
|
|
|
|
|
|
|
|
(84) |
|
|
|
|
|
|
(147) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of convertible
note |
|
|
|
|
|
|
|
|
5,000 |
|
|
|
|
|
|
- |
|
Financing costs of convertible
note |
|
|
|
|
|
|
|
|
(93) |
|
|
|
|
|
|
- |
|
Proceeds from reimbursable project
funding |
|
|
|
|
|
|
|
|
44 |
|
|
|
|
|
|
- |
|
Repayment of obligations under finance
lease |
|
|
|
|
|
|
|
|
(57) |
|
|
|
|
|
|
(176) |
|
Repayment of long-term debt and notes
payable |
|
|
|
|
|
|
|
|
(65) |
|
|
|
|
|
|
(419) |
|
|
|
|
|
|
|
|
|
4,829 |
|
|
|
|
|
|
(595) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange on
cash |
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
(16) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash
equivalents |
|
|
|
|
|
|
|
|
1,500 |
|
|
|
|
|
|
605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning
of period |
|
|
|
|
|
|
|
|
2,420 |
|
|
|
|
|
|
2,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of
period |
|
|
|
|
|
$ |
|
|
3,920 |
|
|
|
$ |
|
|
2,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE Intermap Technologies Corporation