DENVER, March 30, 2015 /PRNewswire/ - (TSX:
IMP) - Intermap Technologies Corporation ("Intermap"
or the "Company") today reported financial results for the fourth
quarter and year ended December 31,
2014. A conference call will be held today, March 30th, at 5:30 p.m. Eastern Time to discuss the
results.
All amounts in this news release are in United States dollars unless otherwise
noted.
In 2014, Intermap's focus was on the continued development of
its Orion Platform®, coupled with operational
preparation to support anticipated Spatial Data Infrastructure
("SDI") contract(s). The Company's Orion Platform and its SDI
capabilities were designed to derive answers for customers and
provide recurring revenue streams for the Company.
"The year 2014 was a year of investment in Intermap's future. We
continued to make major advancements in our platform software
capabilities, our NEXTMap database, and in our professional
services competencies," said Todd
Oseth, President & CEO of Intermap. "This investment
positions the Company well for the coming year to deliver on the
Orion Platform promise we made to our customers. We are currently
pursuing large SDI projects which have initial delivery periods of
at least two years, and are designed to generate recurring revenue
streams for years to follow. We believe the Company's internal
investment during 2014 was necessary to position the Company for
success in these areas."
Mr. Oseth continued, "In 2014, Intermap introduced its
InsitePro™ software application, which is focused on the
property insurance market. During the course of the year, the
InsitePro product team talked to over 40 primary insurers,
resulting in significant insight into the needs of property
insurers and the competitive landscape. The combination of
Intermap's high-quality terrain data and European insurance
experience, provides a compelling basis to drive the further
development of InsitePro. No competitor has access to comparable
data assets and flood insurance underwriters recognize this
value." Mr. Oseth added, "The ongoing development of
Intermap's Orion Platform presents a way for InsitePro to become a
complete underwriting solution for large insurance carriers,
including some of the world's largest
multi-nationals. InsitePro's first customer was Swiss Re,
delivering flood underwriting software for use in Brazil. As
InsitePro enters 2015, we remain confident in the business
potential as we continue to add new functionality and integrate new
datasets into the software."
Orion Platform: The Orion Platform was developed to
provide an integrated platform, delivering customized and scalable
geospatial solutions, powered from five layers of products and
services as follows:
- 3DBI: Software applications designed to help
professionals make better location-based decisions without the need
for expensive and complicated GIS software.
- Infrastructure: Network-based software delivered in both
platform as a service ("PaaS") and traditional licenses.
- Foundation Data Layer: Seamless, off-the-shelf, high
resolution elevation and image data.
- Fusion Services: Integration of geospatial and
location-based content into one homogeneous, consistent database
using the Company's proprietary fusion processes and tools.
- Geospatial Services: Helps a customer define their
overall geospatial enterprise problem. The services also include
custom data collections using a variety of sensor types (i.e.
radar, LiDAR, satellite, aerial photography, etc.).
SDI: An SDI is the combination of several
components, all working together, to allow people across
governments, organizations, and the general public to analyze and
share spatial data and solutions. The key components of an SDI
include technology, policies, people, processes, and resources –
collectively working together in acquiring, processing and
delivering location-based intelligence answers. When designed and
implemented well, an SDI can facilitate economic development,
infrastructure growth, security, and safety to a nation. Further to
this, an SDI can drive the creation of a comprehensive national
base map and an integrated geospatial data operating
environment.
The Company believes that an SDI can be essential to the
successful completion of major infrastructure projects and economic
growth in developing nations, and can enable projects such as fiber
optic telecommunications lines; expansion of hydroelectric power
and build out of the power grid; planning and building of new roads
and railroads; expansion of mining and hydrocarbon exploration;
national security; tax revenue growth; and protection of the
environment.
An SDI project can support governments with the creation of a
comprehensive, three dimensional (3D) digital infrastructure that
can be used to model and plan for a number of infrastructure,
economic, and catastrophic circumstances. An SDI can enable
multiple government and commercial uses, and can provide actionable
economic related decisions in the areas of natural resources
exploration (agriculture, forestry, hydroelectricity, mining, oil
and gas), environment, education, transportation, communications,
health, and security.
An SDI can also provide the analysis and dissemination of
information for government agencies to proactively respond to
identified needs of major development projects. A strong SDI
originates with a foundation of accurate digital geospatial layers,
real-time analytics, and location-based answers.
Financial Review
"For the year 2014, Intermap was between major governmental
contracts, which is the primary reason for the decreased
operational performance during the year. However, our identified
sales opportunities continue to grow, driven primarily by the risk
management needs of our customers, as well as several SDI
opportunities internationally," said Mr. Oseth. "It is important to
remember that our SDI business carries with it significant revenue
and operational variations on a quarter-to-quarter, and annual
basis, as we saw during 2014. We are working to close new Orion
Platform based SDI contracts in the coming months from our growing
list of identified opportunities, which are expected to improve the
future financial results of the Company. Unfortunately, some of our
larger opportunities have been delayed for varying reasons
including lengthened approval cycles and for political reasons
within the regions of interest where the opportunities exist."
For the fourth quarter 2014, Intermap reported total revenue of
$1.1 million, compared to
$4.1 million last year. Mapping
services revenue in the fourth quarter was NIL, compared to
$1.0 million last year. Data
licensing revenue was $0.5 million,
compared to $1.7 million last year.
Software revenue was slightly lower at $0.5
million, compared to $0.6
million last year. And finally, professional services
revenue was $0.1 million, compared to
$0.8 million last year. As of
December 31, 2014 there remained
$0.5 million in backlog contracts to
be recognized in future periods.
For the fourth quarter 2014 and 2013, personnel expense was
$3.0 million and $2.9 million, respectively. Headcount decreased
slightly on a year-over-year basis, but the associated costs were
offset by a change in the mix of personnel.
For the fourth quarter 2014, purchased services and materials
expense was $1.0 million, a 54%
decrease from $2.1 million last year.
The decrease was primarily due to decreases in mapping services
work during the period. Purchased services and materials includes
(i) aircraft related costs (ii) professional and consulting costs
(iii) third-party support services related to the collection,
processing and editing of the Company's airborne data collection
activities, and (iv) software expenses (including maintenance and
support). For the fourth quarter 2014, travel expense was
$0.2 million, flat with last year,
and facilities and other expenses was $0.5
million, equivalent to last year.
Fourth quarter adjusted EBITDA, a non-GAAP and IFRS financial
measure, was ($3.5) million, compared
with ($1.5) million last year.
Adjusted EBITDA excludes share-based compensation expense, gain or
loss on the disposal of equipment, asset impairment charges, and
gain or loss on foreign currency translation.
During the year, the Company corrected the accounting for
certain financial instruments that were denominated in a foreign
currency or included foreign currency embedded derivatives – these
include all non-broker warrants. The Company's functional currency
is the United States dollar and
the Company has issued non-broker warrants and debt with a
conversion option denominated in a currency other than its
functional currency, which is the primary driver behind the
correction. Previously, the Company accounted for the warrants as a
component of equity; however, in accordance with IAS 39,
Financial Instruments: Recognition and Measurement,
warrants denominated in a foreign currency and foreign currency
embedded derivatives are required to be classified as liabilities
under IFRS and marked to fair value through profit and loss each
reporting period. There is no impact on total assets, revenue,
costs of sales, operating loss, or total cash flows from operating
activities, as a result of this restatement.
For the year ended December 31,
2014, Intermap reported total revenue of $8.3 million, compared to $24.4 million recorded in 2013. Mapping services
revenue for the year was $2.9 million
compared to $18.0 million last year,
making up the majority of the year-over-year revenue difference.
Data licensing revenue was $3.3
million compared to $3.9
million last year. 3DBI software applications revenue was
$1.2 million compared to $1.5 million last year. Professional services
revenue was $0.9 million compared to
$1.0 million last year.
For the year ended December 31,
2014, personnel expense was $12.1
million compared to $12.4
million last year. The year-over-year decrease is primarily
due to a change in the mix of personnel and a slight decrease in
headcount on a year-over-year basis.
For the year ended December 31,
2014, purchased services and materials expense was
$5.5 million compared to $7.8 million last year. The year-over-year
decrease in purchased services and materials was due primarily to a
decreases in subcontractor expenses associated with the airborne
radar collection portion of the Company's mapping services
business.
Adjusted EBITDA for the year was ($12.0)
million compared with $1.2
million for 2013. For the year 2014, net loss was
$12.8 million, or ($0.14) per share, compared with a net loss of
$13.5 million (includes a
$9.2 million asset impairment
charge), or ($0.16) per share, last
year.
The cash position of the Company at December 31, 2014 (cash and cash equivalents) was
$0.5 million, compared to
$2.4 million at December 31, 2013. Amounts receivable and
unbilled revenue at December 31, 2014
was $1.5 million, compared to
$6.6 million at December 31, 2013. Working capital decreased to
($8.7) million at December 31, 2014, compared to $2.6 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.
Fourth Quarter Business Highlights
In October 2014, Intermap
announced the release of InsitePro v2.2. This version included a
new Underwriting Module that provides property insurance
underwriters with a means to evaluate individual locations for
flood risk and other perils, globally.
In November 2014, Intermap
announced the availability of InsitePro for Pipelines — a
customized version of InsitePro, the Company's natural catastrophe
risk management software. InsitePro for Pipelines was created
specifically for hazardous liquid pipeline operators throughout
North America, enabling risk-based
decision-making and improved environmental and regulatory
compliance by providing immediate, up-to-date, simple access to
geo-hazards and high consequence areas ("HCAs"). HCAs are defined
by the Pipeline and Hazardous Materials Safety Administration
(PHMSA) as an industry standard for ensuring pipeline operators
have accurate information on areas that require special management
practices. These include population, commercially navigable
waterways, ecologically sensitive areas and locations that house
public drinking water reserves. The Company believes InsitePro for
Pipelines is a solution that can support numerous strategic
business decisions that incorporate risk such as network expansion
or contraction, integrity management assessment and maintenance, or
volume decisions. In addition, InsitePro for Pipelines includes
Intermap's flood and wildfire risk information, which can be a tool
for companies operating hazardous liquid pipelines.
Intermap announced that on December 12,
2014, it had completed a private placement convertible debt
financing for aggregate proceeds of US$500,000 (the "Debt Financing"). The Debt
Financing matures six months from the date of issuance and the
principal amount is convertible into common shares of the Company
(the "Common Shares") at the holder's option into 5,741,187 Common
Shares (25% premium to market based on closing price on
December 11, 2014). Simple interest
is payable at maturity at an annual rate of 16.0%. If the principal
amount is converted into Common Shares, any interest payable on
such principal amount shall be forgiven and the Company shall cease
to owe, and the holder shall cease to have any right to payment of,
any interest amount. In addition, an aggregate of 1,137,202
warrants were issued to the holder of the convertible debt,
entitling the holder to purchase up to 1,137,202 Common Shares at a
price of C$0.10 per share (25%
premium to market based on closing price on December 11, 2014). The warrants expire in three
years and are subject to adjustment in certain events. The Debt
Financing is subject to a prepayment right by the Company at 108%
of the principal amount at any time from the date of closing,
subject to a 60 day notice period and the holder's right to
exercise his conversion rights during any such notice period. The
proceeds of the Debt Financing will be used by the Company for
general operating purposes.
Intermap announced that on December 26,
2014, it had completed a private placement convertible debt
financing for aggregate proceeds of US$500,000 (the "Debt Financing"). The Debt
Financing matures on March 31, 2015
and the principal amount is convertible into common shares of the
Company (the "Common Shares") at the holder's option into 8,333,333
Common Shares. Simple interest is payable at maturity at an annual
rate of 18.0%. If the principal amount is converted into Common
Shares, any interest payable on such principal amount shall be
forgiven and the Company shall cease to owe, and the holder shall
cease to have any right to payment of, any interest amount. In
addition, warrants were issued to the holder of the convertible
debt, entitling the holder to purchase up to 1,666,667 Common
Shares at a price of C$0.07 per
share. The warrants expire in three years and are subject to
adjustment in certain events. The Debt Financing is subject to a
prepayment right by the Company at 105% of the principal amount at
any time from the date of closing, subject to a 30 day notice
period and the holder's right to exercise his conversion rights
during any such notice period. The proceeds of the Debt Financing
will be used by the Company for general operating purposes. In
conjunction with this convertible debt financing, the Company has
also applied to the TSX to amend the exercise price to C$0.08 per share for outstanding warrants to
purchase 4,791,572 Common Shares of the Company held by a prior
note holder (the "Holder") from the Company's June 2012 and February
2014 convertible debt financings. The Holder is arm's length
to the Company. In addition to this re-pricing of the exercise
price, the Company also intends to issue new warrants to the Holder
to purchase 4,597,443 Common Shares of the Company with an exercise
price of C$0.08 per share and an
expiry date of February 6, 2017. The
amendment to the warrant exercise price and the issuance of the new
warrants are being given as consideration for the release by the
Holder of a first priority lien in certain of the Company's secured
assets and the sharing of security on the remainder of the
Company's assets on a pro-rata basis with the new lender under the
Company's Debt Financing discussed above. The amendments to the
warrant exercise price and the issuance of the new warrants are
subject to TSX approval.
As of March 30, 2015, 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 today, March 30, 2015, at 5:30 pm
EST (3:30pm MST).
To participate in the call, please dial +1-647-427-7450
approximately 10 minutes prior to the conference call. A recording
of the conference call will be available through April 30, 2015. Please dial +1-416-849-0833 or
1-855-859-2056 and provide pass code 6202086 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 with its secure, cloud based
Orion Platform™. Through its powerful suite of 3DBI software
applications and proprietary development of contiguous databases
that fuse volumes of geospatial data into a single source, the
Orion Platform is able to provide location- based solutions for
customers in diverse markets around the world. For more information
please visit www.intermap.com.
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, 2014 and 2013, 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
|
Consolidated Balance
Sheets
|
(In thousands of
United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
|
January 1,
|
|
|
|
|
December
31,
|
|
|
2013
|
|
|
20131
|
|
|
|
|
2014
|
|
|
(as
restated)
|
|
|
(as
restated)
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
$
|
537
|
|
$
|
2,420
|
|
$
|
2,055
|
|
Amounts
receivable
|
|
|
|
1,453
|
|
|
6,434
|
|
|
5,735
|
|
Unbilled
revenue
|
|
|
|
63
|
|
|
151
|
|
|
2,709
|
|
Prepaid
expenses
|
|
|
|
412
|
|
|
407
|
|
|
625
|
|
Work in
process
|
|
|
|
-
|
|
|
33
|
|
|
10
|
|
|
|
|
|
2,465
|
|
|
9,445
|
|
|
11,134
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and
equipment
|
|
|
|
2,833
|
|
|
3,378
|
|
|
3,703
|
Data
library
|
|
|
|
|
|
|
-
|
|
|
13,829
|
Intangible
assets
|
|
|
|
13
|
|
|
116
|
|
|
235
|
|
|
|
$
|
5,311
|
|
$
|
12,939
|
|
$
|
28,901
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
|
$
|
3,785
|
|
$
|
3,953
|
|
$
|
4,747
|
|
Convertible
notes
|
|
|
|
5,313
|
|
|
-
|
|
|
1,918
|
|
Current portion of
provisions
|
|
|
|
-
|
|
|
-
|
|
|
720
|
|
Current portion of
notes payable
|
|
|
|
1,168
|
|
|
1,188
|
|
|
892
|
|
Current portion of
deferred lease inducements
|
|
|
|
137
|
|
|
188
|
|
|
97
|
|
Unearned revenue and
deposits
|
|
|
|
451
|
|
|
110
|
|
|
145
|
|
Warrant
liability
|
|
|
|
226
|
|
|
1,286
|
|
|
3,083
|
|
Conversion option
liability
|
|
|
|
-
|
|
|
-
|
|
|
1,994
|
|
Income taxes
payable
|
|
|
|
2
|
|
|
12
|
|
|
10
|
|
Obligations under
finance leases
|
|
|
|
131
|
|
|
115
|
|
|
262
|
|
|
|
|
|
11,213
|
|
|
6,852
|
|
|
13,868
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term notes
payable
|
|
|
|
122
|
|
|
-
|
|
|
923
|
Deferred lease
inducements
|
|
|
|
311
|
|
|
202
|
|
|
390
|
Obligations under
finance leases
|
|
|
|
96
|
|
|
192
|
|
|
-
|
Other long-term
liabilities
|
|
|
|
6
|
|
|
-
|
|
|
-
|
|
|
|
|
11,748
|
|
|
7,246
|
|
|
15,181
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
|
|
|
|
|
Share
capital
|
|
|
|
194,377
|
|
|
194,337
|
|
|
189,263
|
|
Accumulated other
comprehensive income
|
|
|
|
(57)
|
|
|
37
|
|
|
58
|
|
Contributed
surplus
|
|
|
|
11,395
|
|
|
10,671
|
|
|
10,222
|
|
Deficit
|
|
|
|
(212,152)
|
|
|
(199,352)
|
|
|
(185,823)
|
|
|
|
|
|
(6,437)
|
|
|
5,693
|
|
|
13,720
|
|
|
|
|
|
|
|
|
|
|
|
|
Going
concern
|
|
|
|
|
|
|
|
|
|
|
Commitments
|
|
|
|
|
|
|
|
|
|
|
Subsequent
events
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,311
|
|
$
|
12,939
|
|
$
|
28,901
|
1 Derived
from December 31, 2012
|
INTERMAP
TECHNOLOGIES CORPORATION
|
Consolidated
Statements of Profit and Loss and Other Comprehensive
Income
|
(In thousands of
United States dollars, except per share information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(as
restated)
|
For the years ended
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
$
|
8,254
|
|
|
$
|
24,442
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
Operating
costs
|
|
|
|
|
20,718
|
|
|
|
23,097
|
|
Depreciation of
property and equipment
|
|
|
|
|
1,123
|
|
|
|
1,421
|
|
Amortization of data
library
|
|
|
|
|
-
|
|
|
|
4,610
|
|
Impairment of data
library
|
|
|
|
|
-
|
|
|
|
9,219
|
|
Amortization of
intangible assets
|
|
|
|
|
103
|
|
|
|
119
|
|
|
|
|
|
|
21,944
|
|
|
|
38,466
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
|
|
|
(13,690)
|
|
|
|
(14,024)
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposal of
equipment
|
|
|
|
|
456
|
|
|
|
163
|
Change in fair value
of derivative instruments
|
|
|
|
|
2,035
|
|
|
|
1,817
|
Financing
costs
|
|
|
|
|
(2,006)
|
|
|
|
(951)
|
Financing
income
|
|
|
|
|
15
|
|
|
|
-
|
Gain (loss) on
foreign currency translation
|
|
|
|
|
7
|
|
|
|
(506)
|
Loss before income
taxes
|
|
|
|
|
(13,183)
|
|
|
|
(13,501)
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense)
recovery:
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
-
|
|
|
|
(28)
|
|
Deferred
|
|
|
|
|
383
|
|
|
|
-
|
|
|
|
|
|
|
383
|
|
|
|
(28)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the
period
|
|
|
|
$
|
(12,800)
|
|
|
$
|
(13,529)
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
loss:
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation differences
|
|
|
|
|
(94)
|
|
|
|
(21)
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
for the period
|
|
|
|
$
|
(12,894)
|
|
|
$
|
(13,550)
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
loss per share
|
|
|
|
$
|
(0.14)
|
|
|
$
|
(0.16)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of Class A common
|
|
|
|
|
|
|
|
|
|
|
shares - basic &
diluted
|
|
|
|
|
91,707,540
|
|
|
|
84,566,288
|
INTERMAP
TECHNOLOGIES CORPORATION
|
Consolidated
Statements of Changes in Equity
|
(In thousands of
United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
Capital
|
|
Contributed
Surplus
|
|
Cumulative
Translation
Adjustments
|
|
Deficit
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1,
2013
|
|
$
|
189,263
|
|
$
|
10,222
|
|
$
|
58
|
|
$
|
(185,823)
|
|
$
|
13,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
for the period
|
|
|
-
|
|
|
-
|
|
|
(21)
|
|
|
(13,529)
|
|
|
(13,550)
|
Share-based
compensation
|
|
|
81
|
|
|
449
|
|
|
-
|
|
|
-
|
|
|
530
|
Convertible note
conversion
|
|
|
3,025
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3,025
|
Conversion option of
convertible note
|
|
|
1,974
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,974
|
Issuance
costs
|
|
|
(6)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December
31, 2013
|
|
$
|
194,337
|
|
$
|
10,671
|
|
$
|
37
|
|
$
|
(199,352)
|
|
$
|
5,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
for the period
|
|
|
-
|
|
|
-
|
|
|
(94)
|
|
|
(12,800)
|
|
|
(12,894)
|
Share-based
compensation
|
|
|
40
|
|
|
408
|
|
|
-
|
|
|
-
|
|
|
448
|
Conversion option of
convertible note
|
|
|
-
|
|
|
704
|
|
|
-
|
|
|
-
|
|
|
704
|
Issuance
costs
|
|
|
-
|
|
|
(5)
|
|
|
-
|
|
|
-
|
|
|
(5)
|
Deferred tax effect
of convertible note
|
|
|
-
|
|
|
(383)
|
|
|
-
|
|
|
-
|
|
|
(383)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December
31, 2014
|
|
$
|
194,377
|
|
$
|
11,395
|
|
$
|
(57)
|
|
$
|
(212,152)
|
|
$
|
(6,437)
|
INTERMAP
TECHNOLOGIES CORPORATION
|
Consolidated
Statements of Cash Flows
|
(In thousands of
United States dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(as
restated)
|
For the years ended
December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided
by:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the
period
|
|
|
|
$
|
|
(12,800)
|
|
|
$
|
(13,529)
|
|
Adjusted for the
following non-cash items:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of
property and equipment
|
|
|
|
|
|
1,123
|
|
|
|
1,421
|
|
|
Amortization of data
library
|
|
|
|
|
|
-
|
|
|
|
4,610
|
|
|
Impairment of data
library
|
|
|
|
|
|
-
|
|
|
|
9,219
|
|
|
Amortization of
intangible assets
|
|
|
|
|
|
103
|
|
|
|
119
|
|
|
Share-based
compensation expense
|
|
|
|
|
|
454
|
|
|
|
530
|
|
|
Gain on disposal of
equipment
|
|
|
|
|
|
(456)
|
|
|
|
(163)
|
|
|
Amortization of
deferred lease inducements
|
|
|
|
|
|
(41)
|
|
|
|
(97)
|
|
|
Extinguishment of
facility closure provision
|
|
|
|
|
|
-
|
|
|
|
(720)
|
|
|
Deferred
taxes
|
|
|
|
|
|
(383)
|
|
|
|
-
|
|
|
Change in fair value
of derivative instruments
|
|
|
|
|
|
(2,035)
|
|
|
|
(1,817)
|
|
|
Financing
costs
|
|
|
|
|
|
2,006
|
|
|
|
951
|
|
|
Current income tax
expense
|
|
|
|
|
|
-
|
|
|
|
28
|
|
|
Interest
paid
|
|
|
|
|
|
(22)
|
|
|
|
(72)
|
|
|
Income tax
paid
|
|
|
|
|
|
(10)
|
|
|
|
(60)
|
|
Changes in working
capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts
receivable
|
|
|
|
|
|
5,008
|
|
|
|
(699)
|
|
|
Work in process and
other assets
|
|
|
|
|
|
116
|
|
|
|
2,755
|
|
|
Accounts
payable
|
|
|
|
|
|
(421)
|
|
|
|
(114)
|
|
|
Accrued
liabilities
|
|
|
|
|
|
(363)
|
|
|
|
(401)
|
|
|
Unearned revenue and
deposits
|
|
|
|
|
|
341
|
|
|
|
(35)
|
|
|
Gain on foreign
currency translation
|
|
|
|
|
|
(42)
|
|
|
|
(12)
|
|
|
|
|
|
|
|
|
(7,422)
|
|
|
|
1,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
|
|
|
(609)
|
|
|
|
(780)
|
|
Proceeds from sale of
equipment
|
|
|
|
|
|
360
|
|
|
|
162
|
|
|
|
|
|
|
|
|
(249)
|
|
|
|
(618)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from
issuance of convertible notes
|
|
|
|
|
|
6,000
|
|
|
|
-
|
|
Financing costs of
convertible notes
|
|
|
|
|
|
(158)
|
|
|
|
(6)
|
|
Proceeds from
reimbursable project funding
|
|
|
|
|
|
130
|
|
|
|
-
|
|
Repayment of
obligations under finance lease
|
|
|
|
|
|
(115)
|
|
|
|
(271)
|
|
Repayment of
long-term debt and notes payable
|
|
|
|
|
|
(65)
|
|
|
|
(636)
|
|
|
|
|
|
|
|
|
5,792
|
|
|
|
(913)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign
exchange on cash
|
|
|
|
|
|
(4)
|
|
|
|
(18)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase
in cash and cash equivalents
|
|
|
|
|
|
(1,883)
|
|
|
|
365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
|
|
|
|
|
2,420
|
|
|
|
2,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, end of period
|
|
|
|
$
|
|
537
|
|
|
$
|
2,420
|
SOURCE Intermap Technologies Corporation