DENVER, May 15, 2015 /PRNewswire/ - (TSX:
IMP) – Intermap Technologies Corporation ("Intermap" or
the "Company") today reported financial results for the first
quarter ended March 31, 2015. A
conference call will be held today, May
15th, at 5:00 p.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 $1.0
million for the first quarter of 2015, compared to
$2.1 million recorded in the same
period of 2014. Operating loss for the first quarter of 2015 and
2014 was $4.0 million in each period.
First quarter adjusted EBITDA for 2015 and 2014, a non IFRS
financial measure, was a loss of $3.6
million in each period. Adjusted EBITDA excludes
restructuring costs, share-based compensation, change in value of
derivative instruments, gain or loss on the disposal of equipment,
and gain or loss on foreign currency translation.
"Our focus for the quarter continued to be on further
development of our 3DBI® software platform and the
pursuit of an anticipated Spatial Data Infrastructure ("SDI")
contract," said Todd Oseth,
President & CEO of Intermap. "Notable progress was achieved on
both fronts with a concentration on the analytics portion of our
Orion Platform™. Our platform based approach to solving
geospatial problems allows each of our customers to customize their
geospatial related requirements in a rapid manner, eliminating the
need for lengthy development times that would otherwise be required
in non-platform based software applications. We believe this
approach is key to attracting new customers that have never had
available to them this type of flexibility, speed and power."
Mr. Oseth added, "In addition to the progress on our 3DBI
software platform, which is the key component driving our SDI
opportunities, we furthered our progress towards closing SDI
contracts during the quarter. As we've communicated previously, we
have been pursuing numerous SDI opportunities throughout 2014 and
this pursuit has continued into this year. We had planned on
signing at least one SDI contract by the end of last year, which we
did not, but they are progressing well at this time. Some of these
opportunities have been in development for the past few years and
are very complex in nature. Frequently, the governments we're
working with have multiple ministries and approval levels involved
and we must work through all of them to ultimately receive final
approval and close a contract. The complexities involved dictate
the prolonged periods required to close any of these SDI contracts.
Our communication remains the same; we believe we are nearing
closure on certain of these opportunities."
Financial Review
Consolidated revenue for the first quarter of 2014 totaled
$1.0 million and included (i)
$0.3 million in mapping services,
(ii) $0.1 million in professional
services, (iii) $0.4 million in data
licensing, and (iv) $0.2 million in
3DBI software licensing. For the same period in 2014, consolidated
revenue totaled $2.1 million and
included (i) $0.9 million in mapping
services, (ii) $0.4 in professional
services, (iii) $0.6 million in data
licensing, and (iv) $0.2 million in
3DBI software licensing. Amounts receivable and unbilled
revenue at March 31, 2015 was
$1.2 million, compared to
$1.5 million at December 31, 2014.
For the first quarter of 2015, personnel expense was
$3.0 million, compares to
$3.2 million last year. The decrease
was primarily due to reduced commission expense consistent with
decreased revenue recognized on a year-over-year basis.
For the first quarter of 2015, purchased services and materials
expense was $1.1 million, compared to
$1.6 million recognized during the
same period last year. The decrease in this category of expense is
primarily due to decreases in subcontractor expenses associated
with the Company's 3DBI software development, as subcontractors
were converted to full-time employees during the 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 the collection, processing
and editing of the Company's data collection activities, and (iv)
software expenses (including maintenance and support).
The cash position of the Company at March
31, 2015 (cash and cash equivalents) was $Nil, compared to
$0.5 million at December 31, 2014. Working capital was negative
$6.1 million at March 31, 2015, compared to negative $8.7 million at December
31, 2014 (see "Intermap Reader Advisory" below). Subsequent
to the close of the first quarter the Company arranged an aggregate
of $4.0 million in debt
financing.
Detailed financial results and management's discussion and
analysis can be found on SEDAR at: www.sedar.com.
First Quarter Business Highlights
- Intermap announced the release of a new version of its
InsitePro, SaaS product that delivers location-based risk
assessments to the property insurance industry. The centerpiece of
this announcement is the powerful risk scoring functionality. Risk
scoring provides a more complete view of location-based risk than a
simple flood or earthquake zone can, allowing InsitePro to automate
complex risk assessment for underwriters. Typical uses of the risk
score function include:
- Selection: deciding which properties to underwrite based
on quantified risk.
- Pricing: matching premium to a better understanding of
risk.
- Flood model validation: using terrain features to confirm
the accuracy of flood zones.
- Multi-peril analysis: developing a combined view of risk
for a location.
- InsitePro's risk scoring allows users to combine flood and
other perils, along with Intermap's proprietary terrain data and
the users own information — such as claims history and accumulation
— to deliver location-specific scores that are based on the best
information available. Insurers underwriting flood can combine
multiple flood models with heights above river levels and their own
loss histories to create a single score based on the most relevant
and complete information available to them. Those responsible for
risk accumulation and reinsurance can create scores based on custom
accumulation zones and policy information to understand exposure.
Combining location risk with exposure creates powerful customized
aggressiveness measurement that can drive pricing. Properties
exposed to multiple perils, such as flood, earthquake, or wildfire,
can be scored to aggregate the different perils into a single risk
score.
- Intermap announced that on January 14,
2015, it completed a private placement debt financing for
aggregate proceeds of US$500,000 (the
"Debt Financing"). The Debt Financing matures on January 14, 2016. Simple interest is payable at
maturity at an annual rate of 18.0%. In addition, the Company
undertook to issue up to 6,000,000 warrants to purchase common
shares of the Company of which 1,469,834 warrants were issued and
the issuance of remaining balance of 4,530,166 warrants was subject
to shareholder approval. The Debt Financing is subject to a
prepayment right by the Company at 118% of the principal amount at
any time from the date of closing, subject to a 60 day notice
period. The proceeds of the Debt Financing will be used by the
Company for general operating purposes. Intermap also announced
that further to its press release dated December 31, 2014, it has re-priced the exercise
price of 4,597,443 previously-issued warrants to C$0.08 per warrant.
- Intermap announced a non-brokered US$7.3
million debt financing (the "Debt Financing") with Vertex
One Asset Management ("Vertex") of Vancouver, BC. The promissory notes granted
under the Debt Financing matures 12 months from the date of
issuance. Simple interest is payable at maturity at an annual rate
of 25.0%. As additional consideration for the Debt Financing, the
Company entered into a royalty agreement with Vertex, pursuant to
which the company agreed to pay Vertex a 17.5% royalty on its net
revenues. Under the terms of the financing, Vertex assumed the
obligations of an outstanding $5.0
million note (plus accrued interest of $800,000), which was issued on February 6, 2014, and became due on February 6, 2015. Vertex subsequently retired the
February 2014 note obligation, and
the 12,367,054 conversion shares associated with the note were
cancelled. The Debt Financing is subject to a prepayment right by
the Company at 125% of the principal amount at any time, subject to
a 30 day notice period. Intermap intends to use the net proceeds of
the Debt Financing for general corporate purposes.
- On April 3, 2015, Intermap
announced that it had completed a non-brokered US$1.5 million debt financing (the "Debt
Financing") with Vertex One Asset Management ("Vertex") of
Vancouver, BC. The promissory note
granted under the Debt Financing matures 12 months from the date of
issuance. Simple interest is payable at maturity at an annual rate
of 20.0%. In addition, warrants were issued to the holder of the
debt entitling the holder to purchase up to 9,178,266 Common Shares
at a price of C$0.09 per share
(US$0.07 per share). Under the terms
of the financing, Vertex will retire an outstanding $0.5 million note, which was issued on
December 26, 2014, and became due on
March 31, 2015. Additionally, with
the retirement of the note, 8,333,333 conversion shares associated
with the note were cancelled. The Debt Financing is subject to a
prepayment right by the Company at 120% of the principal amount at
any time, subject to a 30 day notice period. The Company intends to
use the net proceeds of the Debt Financing for general corporate
purposes.
As of May 15, 2015, there were
91,782,665 common shares outstanding.
As of May 15, 2015, potential
dilutive securities include (i) 7,367,400 outstanding share options
in the Company's share option plan with a weighted average exercise
price of C$0.46, and (ii) 27,371,150
warrants outstanding with a weighted average exercise price of
C$0.08. Each option and warrant
entitles the holder to purchase one Class A common share.
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 today, May 15, 2015, at 5:00 pm
ET (3:00 pm MT). To
participate in the call, please dial +1-647-427-7450 approximately
10 minutes prior to the conference call and provide conference ID
39755918. A recording of the conference call will be available
through July 31, 2015. Please dial
+1-416-849-0833 and provide pass code 39755918 to listen to the
rebroadcast. The call will also be available on Intermap's website
at http://www.intermap.com/investors 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 year ended December 31, 2014 , 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)
|
|
|
March
31,
|
December
31,
|
|
|
|
2015
|
2014
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
|
-
|
$
|
537
|
|
Amounts
receivable
|
1,125
|
1,453
|
|
Unbilled
revenue
|
65
|
63
|
|
Prepaid
expenses
|
315
|
412
|
|
Work in
process
|
10
|
-
|
|
|
|
1,515
|
2,465
|
|
|
|
|
|
Property and
equipment
|
2,625
|
2,833
|
Intangible
assets
|
-
|
13
|
|
|
|
$
|
4,140
|
$
|
5,311
|
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued liabilities
|
$
|
4,156
|
$
|
3,785
|
|
Current portion of
convertible and other notes payable
|
1,263
|
5,313
|
|
Current portion of
project financing
|
1,191
|
1,168
|
|
Current portion of
deferred lease inducements
|
137
|
137
|
|
Unearned revenue and
deposits
|
433
|
451
|
|
Warrant
liability
|
318
|
226
|
|
Income taxes
payable
|
13
|
2
|
|
Obligations under
finance leases
|
134
|
131
|
|
|
|
7,645
|
11,213
|
|
|
|
|
|
Long-term convertible
and other notes payable
|
7,282
|
122
|
Long-term project
financing
|
157
|
122
|
Deferred lease
inducements
|
253
|
311
|
Obligations under
finance leases
|
61
|
96
|
Other long-term
liabilities
|
19
|
6
|
|
|
|
15,417
|
11,870
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
Share
capital
|
194,377
|
194,377
|
|
Accumulated other
comprehensive income
|
(114)
|
(57)
|
|
Contributed
surplus
|
11,491
|
11,395
|
|
Deficit
|
(217,031)
|
(212,152)
|
|
|
|
(11,277)
|
(6,437)
|
|
|
|
|
|
|
|
|
$
|
4,140
|
$
|
5,433
|
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)
|
|
|
(as
restated)
|
For the three months
ended March 31,
|
2015
|
|
2014
|
|
|
|
|
Revenue
|
$
956
|
|
$ 2,104
|
|
|
|
|
Expenses:
|
|
|
|
|
Operating
costs
|
4,658
|
|
5,767
|
|
Depreciation of
property and equipment
|
242
|
|
292
|
|
Amortization of
intangible assets
|
13
|
|
29
|
|
4,913
|
|
6,088
|
|
|
|
|
Operating
loss
|
(3,957)
|
|
(3,984)
|
|
|
|
|
Gain on disposal of
equipment
|
47
|
|
362
|
Change in fair value
of derivative instruments
|
29
|
|
1,229
|
Financing
costs
|
(1,120)
|
|
(189)
|
Financing
income
|
4
|
|
7
|
Gain (loss) on
foreign currency translation
|
138
|
|
(78)
|
Loss before income
taxes
|
(4,859)
|
|
(2,653)
|
|
|
|
|
Income tax (expense)
recovery:
|
|
|
|
|
Current
|
(20)
|
|
-
|
|
Deferred
|
-
|
|
318
|
|
(20)
|
|
318
|
|
|
|
|
Net loss for the
period
|
$
(4,879)
|
|
$
(2,335)
|
|
|
|
|
Other comprehensive
loss:
|
|
|
|
|
|
|
|
Items that are or may
be reclassified subsequently to profit or loss:
|
|
|
|
|
Foreign currency
translation differences
|
(57)
|
|
(1)
|
|
|
|
|
Comprehensive loss
for the period
|
$
(4,936)
|
|
$
(2,336)
|
|
|
|
|
Basic and diluted
loss per share
|
$
(0.05)
|
|
$
(0.03)
|
|
|
|
|
Weighted average number of Class A common
shares - basic & diluted
|
91,782,665
|
|
91,613,401
|
INTERMAP TECHNOLOGIES CORPORATION
Condensed
Consolidated Interim Statements of Changes in Equity
(In thousands of United States
dollars)
|
|
Contributed
Surplus
|
Cumulative
Translation
Adjustments
|
|
|
|
Share
Capital
|
Deficit
|
Total
|
|
|
|
|
|
|
Balance at December
31, 2013 (as restated)
|
$ 194,337
|
$
10,671
|
$
37
|
$ (199,352)
|
$ 5,693
|
|
|
|
|
|
|
Comprehensive loss
for the period
|
-
|
-
|
(1)
|
(2,335)
|
(2,336)
|
Share-based
compensation
|
-
|
82
|
-
|
-
|
82
|
Deferred tax effect
of convertible note
|
-
|
(318)
|
-
|
-
|
(318)
|
Conversion option of
convertible note
|
-
|
599
|
-
|
-
|
599
|
|
|
|
|
|
|
Balance at March 31,
2014 (as restated)
|
$ 194,337
|
$
11,034
|
$
36
|
$ (201,687)
|
$ 3,720
|
|
|
|
|
|
|
Comprehensive loss
for the period
|
-
|
-
|
(93)
|
(10,465)
|
(10,558)
|
Share-based
compensation
|
40
|
326
|
-
|
-
|
366
|
Conversion option of
convertible note
|
-
|
105
|
-
|
-
|
105
|
Issuance
costs
|
-
|
(5)
|
-
|
-
|
(5)
|
Deferred tax effect
of convertible note
|
-
|
(65)
|
-
|
-
|
(65)
|
|
|
|
|
|
|
Balance at December
31, 2014
|
$ 194,377
|
$
11,395
|
$
(57)
|
$ (212,152)
|
$
(6,437)
|
|
|
|
|
|
|
Comprehensive loss
for the period
|
-
|
-
|
(57)
|
(4,879)
|
(4,936)
|
Share-based
compensation
|
-
|
96
|
-
|
-
|
96
|
|
|
|
|
|
|
Balance at March 31,
2015
|
$ 194,377
|
$
11,491
|
$
(114)
|
$ (217,031)
|
$ (11,277)
|
INTERMAP TECHNOLOGIES CORPORATION
Condensed
Consolidated Interim Statements of Cash Flows
(In thousands of United States
dollars)
|
|
|
(as
restated)
|
For the three months
ended March 31,
|
2015
|
|
2014
|
|
|
|
|
Cash flows provided
by:
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
Net loss for the
period
|
$
(4,879)
|
|
$
(2,335)
|
|
Adjusted for the
following non-cash items:
|
|
|
|
|
Depreciation of
property and equipment
|
242
|
|
292
|
|
|
Amortization of
intangible assets
|
13
|
|
29
|
|
|
Share-based
compensation expense
|
110
|
|
82
|
|
|
Gain on disposal of
equipment
|
(47)
|
|
(362)
|
|
|
Amortization of
deferred lease inducements
|
(35)
|
|
(47)
|
|
|
Deferred
taxes
|
-
|
|
(318)
|
|
|
Change in fair value
of derivative instruments
|
(29)
|
|
(1,229)
|
|
|
Financing
costs
|
1,120
|
|
189
|
|
|
Current income tax
expense
|
20
|
|
-
|
|
|
Interest
paid
|
(4)
|
|
(7)
|
|
|
Income tax
paid
|
(9)
|
|
(10)
|
|
Changes in working
capital:
|
|
|
|
|
|
Amounts
receivable
|
416
|
|
2,409
|
|
|
Work in process and
other assets
|
85
|
|
(239)
|
|
|
Accounts
payable
|
648
|
|
(51)
|
|
|
Accrued
liabilities
|
(499)
|
|
(20)
|
|
|
Unearned revenue and
deposits
|
(18)
|
|
45
|
|
|
Gain on foreign
currency translation
|
425
|
|
(3)
|
|
(2,441)
|
|
(1,575)
|
|
|
|
|
Investing
activities:
|
|
|
|
|
Purchase of property
and equipment
|
(34)
|
|
(147)
|
|
Proceeds from sale of
equipment
|
-
|
|
132
|
|
(34)
|
|
(15)
|
|
|
|
|
Financing
activities:
|
|
|
|
|
Proceeds from notes
payable
|
7,800
|
|
5,000
|
|
Financing costs of
notes payable
|
(74)
|
|
(93)
|
|
Proceeds from
reimbursable project funding
|
46
|
|
-
|
|
Repayment of
obligations under finance lease
|
(32)
|
|
(28)
|
|
Repayment of
long-term debt and notes payable
|
(5,800)
|
|
(38)
|
|
1,940
|
|
4,841
|
|
|
|
|
Effect of foreign
exchange on cash
|
(2)
|
|
-
|
|
|
|
|
(Decrease) increase
in cash and cash equivalents
|
(537)
|
|
3,251
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
537
|
|
2,420
|
|
|
|
|
Cash and cash
equivalents, end of period
|
$
-
|
|
$
5,671
|
SOURCE Intermap Technologies Corporation