TORONTO,
Nov. 19, 2014 /CNW/ - Redknee
Solutions Inc. (TSX: RKN) a leading provider of
real-time monetization and subscriber management software, reported
results for its fiscal fourth quarter and full year
ended September 30, 2014. All figures are in U.S. dollars.
Fiscal Q4 2014 Financial Highlights
(Comparisons made between fiscal Q4 FY2014 and fiscal Q4 FY2013
results, unless otherwise noted)
- Revenue totaled $60.9
million, up 6% from $57.4
million
- Gross profit was $36.1
million (59% of total revenue) compared
to $30.8 million (54% of
total revenue)
- Adjusted EBITDA of $5.8
million versus Adjusted EBITDA of $4.5 million
- Total cash at $109.5 million;
cash generation from operations totaled $20
million
- Accounts receivable decreased by $14.3
million to $71.4 million
compared to Q3 FY2014
- Unbilled revenue decreased by $8.0
million to $42.4 million
compared to Q3 FY2014
- Restructuring costs totalled $22.5
million to reduce annual overall expenses by $30 million to $35 million by fiscal 2016
- Net loss totaled $34.7
million or $0.32 loss per share versus a net loss
of $1.0
million or $0.01 per
share
- Adjusted Net loss totaled $3.1
million or $0.03 per share,
excluding acquisition, FX and restructuring costs
Fiscal 2014 Financial Highlights
(Comparisons made between fiscal 2014 and fiscal 2013 results,
unless otherwise noted)
- Revenue totaled $257.7
million, up 81% from $142.0
million
- Gross profit was $131.8
million (51% of total revenue) compared
to $78.9 million (56% of
total revenue)
- Adjusted EBITDA of $13.8
million versus Adjusted EBITDA of $11.3 million
- Order backlog increased 6% to $169.2
million vs $160.4 million
- Net loss totaled $39.9
million or $0.39 loss per share versus a net loss
of $0.3
million or $0.00 per
share
- Adjusted Net loss totaled $4.6
million or $0.04 per share,
excluding acquisition, FX and restructuring costs
Fiscal Q4 2014 Operational Highlights
- Ranked as the leading BSS vendor in Ovum's most recent OSS/BSS
market report.
- Launched the latest version of the Redknee Unified platform
featuring significant new functionality.
- Announced multi-million dollar customer orders throughout the
quarter across all regions, while advancing Redknee's strategy to
increase support value, sell upgrades and upsell additional
software functionality to Redknee customers.
- Signed a multi-million dollar additional software expansion
order with a Tier 1 APAC operator, to support the growth in
subscribers and data usage on its 4G/LTE network.
- Signed a multi-million dollar software and services order with
a Tier 1 operator in EMEA, leveraging Redknee's real-time Unified
Charging to support the operator's virtualization strategy.
- 156+ patents granted and 48+ patents filed.
Management Commentary
"In 2014, we executed on our growth strategy and advanced our
position as the largest independent real-time converged
monetization software provider for the communications market. As we
realize our growth goals and expand into new vertical markets
including utilities, smart cities and transportation, we are
supporting customers with our software product platform in both our
core communication business and in non-telecom verticals, driving
monetization through M2M and the evolving IoT market," said Lucas
Skoczkowski, CEO of Redknee. "With the integration of our latest
acquisition complete, we have taken the opportunity to
strategically optimize our cost base to drive future increased
sustainable operating leverage from our business."
Mr. Skoczkowski added: "Looking to 2015, our goal is to continue
to grow our sales pipeline, while continuing to improve our gross
margin, EBITDA and cash flow from the business in-line with our
long term business model. We are encouraged by the positive
traction we have had with our customers as we are securing record
license expansions, upgrades and numerous support renewals across
all of our markets. We will continue to deliver high quality
customer service, provide innovative software solutions, and focus
on increasing our revenue opportunities."
Fiscal Q4 2014 Financial Results
Revenue was $60.9
million compared to $57.4
million in the same year-ago quarter. The revenue
growth was primarily due to increased license and third-party
sales.
Order backlog grew 6% to $169.2
million, resulting in a book-to-bill ratio of 1.1 in the
quarter.
Recurring revenue was 47% of total revenue, compared to 57% in
the same year-ago quarter. The decline over the prior year period
was the result of the transition of specific customer contracts off
of Redknee's platform and is in line with our three year
post-acquisition plan. These customers had indicated their intent
to leave prior to the acquisition.
Gross margin was 59% compared to 54% in the same year-ago
quarter. The increase in gross margin was primarily attributable to
the increase in revenue from high-margin software license deals and
reduced costs of providing service and support.
Total cash ended at $109.5
million, with $19.8 million of
cash generated from operating activities.
Accounts receivable was $71.4
million at the end of the fiscal year as compared to
$66.4 million as at September 30, 2013. On a quarter over quarter
basis accounts receivables have declined by $14.3 million, or 17%, from $85.7 million as at June
30, 2014, reflecting the positive impact of changes the
Company has implemented in its billing practices throughout the
year.
Adjusted EBITDA was $5.8
million, or 10% of revenue, compared to Adjusted
EBITDA of $4.5 million, or 8% of
revenue, in the same year-ago quarter (see discussion
about the presentation of Adjusted EBITDA, a non-IFRS measure,
below).
Net loss totaled $34.7
million, or $0.32
loss per basic and diluted share, compared to a net loss
of $1.0
million, or $0.01 per basic and diluted share, in the
same year-ago quarter. Net loss included $22.5 million of restructuring costs. The Company
expects the restructuring process will reduce its annual overall
expenses by $30 million to $35
million by fiscal 2016, with partial savings occurring
throughout fiscal 2015.
Adjusted net loss of $3.1 million,
or $0.03 loss per diluted share,
excluding acquisition costs, foreign exchange loss and
restructuring costs of $3.3 million,
$5.8 million and $22.5 million respectively
Full-Year 2014 Financial Results
Revenue in fiscal 2014 increased to $257.7 million, from $142.0 million in fiscal 2013. Recurring revenue
for the fiscal year decreased to 47% of total revenue, compared to
55% in fiscal 2013.
Gross margin for the fiscal year was 51% from 56% in fiscal year
2013 mainly driven by business mix with a higher third party
hardware and software share.
Adjusted EBITDA was $13.8 million,
or 5% of revenue, in fiscal 2014, increasing 22% from $11.3 million, or 8% of revenue, in fiscal
2013.
At September 30, 2014, cash was
$109.5 million, compared to
$80.1 million at September 30, 2013.
Net loss totalled $39.9 million,
or $0.39 loss per basic and diluted
share, compared to net loss of $0.3
million, or $0.00 per basic
and diluted share, in fiscal 2013. Net loss included
$22.5 million of restructuring
costs.
Please refer to the section regarding forward-looking statements
which form an integral part of this release. These results, along
with the annual audited consolidated financial statements and the
Company's MD&A, are available on the Company's website at
www.redknee.com and on SEDAR at www.sedar.com.
Conference Call
The company will host a conference call tomorrow (Thursday, November 20, 2014) to discuss these
results. CEO Lucas Skoczkowski and CFO David Charron will host the presentation
starting at 8:30 a.m. Eastern
time. A question and answer session will follow management's
presentation.
Date: Thursday, November 20, 2014
Time: 8:30 a.m. Eastern
time (5:30 a.m. Pacific
time)
Dial-In Number: 1 (888) 231-8191
International: 1 (647) 427-7450
Conference ID#: 24647276
The presentation will be webcast live and available for replay
via either the Investors section of Redknee's website
(www.redknee.com) or http://bit.ly/1w2Ii0z
Please call the conference telephone number 5-10 minutes prior
to the start time. An operator will register your name and
organization.
If you have any difficulty connecting with the conference call,
please contact TMX Equicom at 1 (416) 815-0700, ext.
253.
A replay of the call will be available until 12:00 midnight
(EST) Thursday, November 27,
2014.
Toll-Free Replay Number: 1 (855) 859-2056
International Replay Number: 1 (416) 849-0833
Replay PIN: 24647276
About Redknee Solutions Inc.
Redknee is a leading global provider of innovative software
products, solutions and services. Redknee's award-winning solutions
enable service providers to monetize new services, business models
and content and to deliver a connected customer experience -
through either SaaS or on-premise based solutions. Redknee's
real-time monetization and subscriber management platform provides
innovative converged charging, billing, policy management, and
customer care solutions for over 200 communications service
providers and is supporting service providers to monetize digital
services across utilities and smart meters, transportation,
connected homes and vehicles, and other enterprises that are
emerging from the growing ecosystem of the Internet of Things
(IoT). Established in 1999, Redknee Solutions Inc. (TSX: RKN)
is the parent of the wholly-owned operating subsidiary Redknee Inc.
and its various subsidiaries. References to Redknee refer to the
combined operations of those entities. For more information about
Redknee and its solutions, please go to www.redknee.com.
Non-IFRS Measures
The Company reports "Adjusted EBITDA", which is not a financial
measure calculated and presented in accordance with International
Financial Reporting Standards (IFRS), and should not be considered
in isolation or as a substitute to net income, operating income or
any other financial measures of performance calculated and
presented in accordance with IFRS, or as an alternative to cash
flow from operating activities as a measure of liquidity. The
Company defines Adjusted EBITDA as net income (loss) excluding
amounts for depreciation and amortization, other income, finance
costs, finance income, income tax expense (recovery), foreign
exchange (gain) loss, share-based compensation, restructuring costs
and acquisition and related costs. "Recurring revenue," is not a
financial measure calculated and presented in accordance with IFRS
and should not be considered in isolation or as a substitute to
revenue. Recurring revenue includes revenue from support and
maintenance agreements, long term service agreements, and
term-based product licenses and software subscription.
The Company reports "Adjusted net loss", which is not a
financial measure calculated and presented in accordance with
International Financial Reporting Standards (IFRS), and should not
be considered in isolation or as a substitute to net income,
operating income or any other financial measures of performance
calculated and presented in accordance with IFRS, or as an
alternative to cash flow from operating activities as a measure of
liquidity. The Company defines Adjusted loss as loss excluding
acquisition costs, foreign exchange loss and restructuring.
"Order backlog" relates to contractual commitments as at period
end, pending to be delivered and will be recognized as revenue in
future periods. Order backlog is not a financial measure calculated
and presented in accordance with IFRS and should not be considered
in isolation or as a substitute to revenue.
Other companies (including competitors) may define adjusted
EBITDA, recurring revenue, and order backlog differently. The
company presents adjusted EBITDA, recurring revenue, and order
backlog because management believes it to be important supplemental
measures of performance that are commonly used by securities
analysts, investors and other interested parties in the evaluation
of companies in Redknee's industry. Management uses this
information internally for forecasting and budgeting. It may not be
indicative of the historical operating results of Redknee nor is it
intended to be predictive of potential future results.
See "Reconciliation of Net Income (Loss) to adjusted
EBITDA" below for further information on this non-IFRS
measure.
Forward-Looking Statements
Certain statements in this document may constitute
"forward-looking" statements which involve known and unknown risks,
uncertainties and other factors which may cause our actual results,
performance or achievements, or industry results, to be materially
different from any future results, performance or achievements
expressed or implied by such forward-looking statements. When used
in this document, such statements use such words as "may," "will,"
"expect," "continue," "believe," "plan," "intend," "would,"
"could," "should," "anticipate" and other similar terminology.
Forward-looking statements are provided for the purpose of
providing information about management's current expectations and
plans relating to the future. Persons reading this news release are
cautioned that such information may not be appropriate for other
purposes.
Such forward-looking statements include statements respecting
anticipated revenues in Q1 FY15 under a new license expansion
contract, reduction in annual expenses in fiscal 2015 and 2016 and
no direct impact on customer service or the Company's product
[development], expansion of [adjusted] EBITDA, future opportunities
in the company's core communication and non-telecom monetization
businesses, improvement in margin with an increase in revenue from
higher-margin software license deals as well as statements
regarding Redknee's future plans, objectives or performance for the
current period and subsequent periods and regarding the markets for
our products. These statements reflect current assumptions and
expectations regarding future events and operating performance and
speak only as of the date of this document. Forward-looking
statements involve significant risks and uncertainties, should not
be read as guarantees of future performance or results, and will
not necessarily be accurate indications of whether or not such
results will be achieved. A number of factors could cause actual
results to vary significantly from the results discussed in the
forward-looking statements, including, but not limited to, , the
failure of demand for Redknee's products to develop as anticipated,
the failure to obtain customer orders or meet customer
requirements, the inability of Redknee's products to perform as
expected, the inability of Redknee to achieve anticipated cost
savings in the time frames and to the extent anticipated,
unanticipated negative impacts on customer service or product
development as a result of costs savings implemented, a material
adverse change in the affairs of Redknee, and the factors discussed
under the "Risk Factors" section of Redknee's most recently filed
AIF which is available on SEDAR at www.sedar.com and on
Redknee's web-site at www.redknee.com. Other unknown or
unpredictable factors or underlying assumptions subsequently
proving to be incorrect could cause actual results to differ
materially from those in the forward-looking statements. Redknee
does not undertake or accept any obligation or undertaking to
release publicly any updates or revisions to any forward-looking
statements to reflect any change in its expectations or any change
in events, conditions or circumstances on which any such statement
is based, except as required by law.
REDKNEE SOLUTIONS INC. |
|
|
Consolidated Statements of Financial
Position |
|
(Expressed in U.S. dollars) |
|
|
|
|
|
September 30, 2014 and 2013 |
|
|
|
|
|
|
2014 |
2013 |
Assets |
|
|
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
108,636,797 |
$ |
79,054,757 |
|
Trade accounts and other receivables |
71,393,983 |
66,393,041 |
|
Unbilled revenue |
42,396,988 |
39,421,584 |
|
Prepaid expenses |
4,339,650 |
1,943,986 |
|
Other assets |
898,871 |
832,516 |
|
Inventories |
5,199,362 |
6,644,580 |
|
Total current assets |
232,865,651 |
194,290,464 |
|
|
|
Restricted cash |
881,940 |
1,011,361 |
Property and equipment |
8,708,115 |
10,890,910 |
Deferred income taxes |
1,939,416 |
1,923,409 |
Investment tax credits |
416,222 |
378,923 |
Other assets |
2,089,688 |
3,179,724 |
Intangible assets |
32,819,313 |
38,732,447 |
Goodwill |
7,638,590 |
7,638,590 |
|
|
|
Total assets |
$ |
287,358,935 |
$ |
258,045,828 |
|
|
|
Liabilities and Shareholders'
Equity |
|
|
|
|
|
Current liabilities: |
|
|
|
Trade payables |
$ |
9,538,161 |
$ |
15,707,464 |
|
Accrued liabilities |
38,566,558 |
59,532,922 |
|
Provisions |
14,967,576 |
1,201,050 |
|
Income taxes payable |
1,595,569 |
2,445,616 |
|
Deferred revenue |
20,743,769 |
14,935,451 |
|
Contingent consideration |
14,454,527 |
- |
|
Loans and borrowings |
750,000 |
375,000 |
|
Total current liabilities |
100,616,160 |
94,197,503 |
|
|
|
Deferred revenue |
3,601,859 |
4,149,940 |
Other liabilities |
2,281,341 |
2,793,146 |
Pension and non-pension
post-employment benefit obligation |
10,258,900 |
814,335 |
Contingent consideration |
- |
24,833,537 |
Loans and borrowings |
45,809,713 |
32,956,036 |
Provisions |
6,608,270 |
- |
Deferred income taxes |
36,016 |
744,652 |
Total liabilities |
169,212,259 |
160,489,149 |
|
|
|
Shareholders' equity: |
|
|
|
Share capital |
173,757,863 |
109,017,145 |
|
Treasury stock |
(21,226) |
(132,050) |
|
Contributed surplus |
5,665,135 |
4,357,175 |
|
Deficit |
(57,080,147) |
(17,182,622) |
|
Accumulated other comprehensive income |
(4,174,949) |
1,497,031 |
|
Total shareholders' equity |
118,146,676 |
97,556,679 |
|
|
|
Total liabilities and shareholders'
equity |
$ |
287,358,935 |
$ |
258,045,828 |
REDKNEE SOLUTIONS INC. |
|
|
|
|
Consolidated Statement of
Operations |
|
|
|
|
(Expressed in U.S. dollars) |
|
|
|
|
|
|
|
|
|
|
Three months ended |
Twelve months ended |
|
September 30, |
September 30, |
|
2014 |
2013 |
2014 |
2013 |
|
|
|
|
|
Revenue: |
|
|
|
|
|
Software, services and other |
$ 34,327,069 |
$ 25,980,942 |
$ 141,336,360 |
$ 68,066,282 |
|
Support |
26,610,517 |
31,456,487 |
116,361,120 |
73,981,190 |
|
60,937,586 |
57,437,429 |
257,697,480 |
142,047,472 |
|
|
|
|
|
Cost of revenue |
24,798,516 |
26,593,693 |
125,911,517 |
63,114,358 |
|
|
|
|
|
Gross profit |
36,139,070 |
30,843,736 |
131,785,963 |
78,933,114 |
|
|
|
|
|
Operating expenditures: |
|
|
|
|
|
Sales and marketing |
10,874,156 |
9,523,070 |
37,599,559 |
25,133,152 |
|
General and administrative |
7,536,806 |
9,810,975 |
32,387,711 |
20,653,701 |
|
Research and development |
14,605,761 |
15,414,461 |
62,214,327 |
34,421,619 |
|
Acquisition and related costs |
3,306,101 |
1,769,119 |
7,197,617 |
12,963,575 |
|
Restructuring costs |
22,524,612 |
- |
22,524,612 |
- |
|
58,847,436 |
36,517,625 |
161,923,826 |
93,172,047 |
|
|
|
|
|
Loss from operations |
(22,708,366) |
(5,673,889) |
(30,137,863) |
(14,238,933) |
|
|
|
|
|
Foreign exchange loss |
(5,805,899) |
(563,532) |
(5,590,285) |
(676,151) |
Other income |
(1,849,164) |
4,017,973 |
4,065,422 |
15,814,798 |
Finance income |
1,083 |
8,633 |
45,129 |
31,292 |
Finance costs |
(781,538) |
(568,819) |
(3,047,129) |
(1,011,314) |
|
|
|
|
|
Loss before income taxes |
(31,143,884) |
(1,652,570) |
(34,664,726) |
(80,308) |
|
|
|
|
|
Income tax expense (recovery): |
|
|
|
|
|
Current |
2,252,795 |
965,977 |
4,001,874 |
1,920,688 |
|
Deferred |
1,331,814 |
(1,648,620) |
1,230,925 |
(1,737,286) |
|
3,584,609 |
(682,643) |
5,232,799 |
183,402 |
|
|
|
|
|
Net Loss |
$ (34,728,493) |
$ (969,927) |
$ (39,897,525) |
$ (263,710) |
|
|
|
|
|
Net income (loss) per common
share: |
|
|
|
|
|
Basic |
(0.32) |
(0.01) |
(0.39) |
0.00 |
|
Diluted |
(0.32) |
(0.01) |
(0.39) |
0.00 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
shares
outstanding: |
|
|
|
|
|
Basic |
108,897,130 |
95,029,846 |
102,921,881 |
82,808,206 |
|
Diluted |
108,897,130 |
95,029,846 |
102,921,881 |
82,808,206 |
|
|
|
|
|
REDKNEE SOLUTIONS INC. |
|
|
|
|
Consolidated Statement of Cash
Flows |
|
|
|
|
(Expressed in U.S. dollars) |
|
|
|
|
|
|
|
|
|
|
Three months ended |
Twelve months ended |
|
September 30, |
September 30, |
|
2014 |
2013 |
2014 |
2013 |
|
|
|
|
|
Cash provided by (used in): |
|
|
|
|
Operating activities: |
|
|
|
|
|
Net loss |
$ (34,728,493) |
$ (969,927) |
$ (39,897,525) |
$ (263,710) |
|
Adjustments for: |
|
|
|
|
|
|
Depreciation of property and equipment |
1,035,088 |
1,758,046 |
5,454,417 |
2,779,362 |
|
|
Amortization of intangible assets |
1,827,292 |
1,749,281 |
7,046,386 |
3,699,363 |
|
|
Finance income |
(1,083) |
(8,633) |
(45,129) |
(31,292) |
|
|
Finance costs |
781,538 |
568,819 |
3,047,129 |
1,011,314 |
|
|
Income tax expense |
3,584,609 |
(682,643) |
5,232,799 |
183,402 |
|
|
Unrealized foreign exchange loss (gain) |
3,331,302 |
(1,216,733) |
1,745,691 |
221,878 |
|
|
Bargain purchase gain from acquisition |
- |
(4,017,973) |
- |
(15,814,798) |
|
|
Share-based compensation |
(167,358) |
4,880,298 |
1,678,600 |
6,065,374 |
|
|
Pensions |
459,415 |
(23,894) |
1,708,874 |
(23,894) |
|
|
Provisions |
21,575,846 |
- |
20,374,796 |
1,201,050 |
|
|
Revaluation of contingent consideration |
357,992 |
1,271,305 |
(5,556,594) |
1,271,305 |
|
|
Changes in non-cash
operating working capital |
24,324,907 |
(6,969,936) |
(30,278,863) |
(9,651,394) |
|
22,381,055 |
(3,661,990) |
(29,489,419) |
(9,352,040) |
|
|
Interest paid |
(1,007,187) |
(317,048) |
(2,408,701) |
(604,653) |
|
|
Interest received |
6,956 |
8,056 |
49,504 |
40,258 |
|
|
Income taxes paid |
(1,617,082) |
(505,720) |
(4,887,313) |
(1,088,213) |
|
19,763,742 |
(4,476,702) |
(36,735,929) |
(11,004,648) |
Financing activities: |
|
|
|
|
|
|
Issuance of share capital |
- |
- |
63,833,834 |
18,731,390 |
|
|
Proceeds from private placement |
- |
- |
- |
41,060,376 |
|
|
Proceeds from exercise of stock options |
6,310 |
957,021 |
577,694 |
1,749,994 |
|
|
Proceeds of loans and borrowings |
- |
15,000,000 |
13,500,000 |
30,000,000 |
|
|
Repayment of loans and borrowings |
(750,000) |
- |
(750,000) |
- |
|
|
Transaction costs of
loans and borrowings |
- |
(34,724) |
- |
(1,530,954) |
|
(743,690) |
15,922,297 |
77,161,528 |
90,010,806 |
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
Purchase of property and equipment |
(325,408) |
(1,199,201) |
(3,271,622) |
(2,403,507) |
|
|
Purchase of intangible assets |
(27,774) |
(66,915) |
(1,133,252) |
(493,868) |
|
|
Increase (decrease) in restricted cash |
297,417 |
(205,762) |
129,421 |
(98,091) |
|
|
Payment of contingent consideration |
(4,822,415) |
- |
(4,822,415) |
- |
|
|
Acquisition of
business |
- |
(9,041,129) |
- |
(13,612,580) |
|
(4,878,180) |
(10,513,007) |
(9,097,868) |
(16,608,046) |
|
|
|
|
|
Effect of foreign exchange rate
changes on |
|
|
|
|
cash and cash equivalents |
(3,331,302) |
1,216,733 |
(1,745,691) |
(221,878) |
|
|
|
|
|
Increase in cash and cash
equivalents |
10,810,570 |
2,149,321 |
29,582,040 |
62,176,234 |
|
|
|
|
|
Cash and cash equivalents, beginning
of period |
97,826,227 |
76,905,436 |
79,054,757 |
16,878,523 |
|
|
|
|
|
Cash and cash equivalents, end of
period |
$ 108,636,797 |
$ 79,054,757 |
$ 108,636,797 |
$ 79,054,757 |
REDKNEE SOLUTIONS INC. |
|
|
|
|
Reconciliation of Net (Loss) to
EBITDA |
|
|
|
|
(Expressed in U.S. dollars) |
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three months ended |
Twelve months ended |
|
September 30, |
September 30, |
|
2014 |
2013 |
2014 |
2013 |
|
|
|
|
|
|
|
|
|
|
Net loss for the period |
(34,728,493) |
(969,927) |
(39,897,525) |
(263,710) |
|
|
|
|
|
Add back / (subtract): |
|
|
|
|
|
Depreciation of property and equipment |
1,035,088 |
1,758,046 |
5,454,417 |
2,779,362 |
|
Amortization of intangible assets |
1,827,292 |
1,749,281 |
7,046,386 |
3,699,363 |
|
Revaluation of contingent consideration |
1,849,164 |
(4,017,973) |
(4,065,422) |
- |
|
Bargain purchase gain from acquisition |
|
|
|
|
|
Finance income |
- |
- |
- |
(15,814,798) |
|
Finance costs |
(1,083) |
(8,633) |
(45,129) |
(31,292) |
|
Income tax expense |
781,538 |
568,819 |
3,047,129 |
1,011,314 |
|
Share-based compensation |
3,584,609 |
(682,643) |
5,232,799 |
183,402 |
|
Foreign exchange loss (gain) |
(167,358) |
4,880,298 |
1,678,600 |
6,065,374 |
|
5,805,899 |
(563,532) |
5,590,285 |
676,151 |
EBITDA |
|
|
|
|
|
(20,013,344) |
2,713,736 |
(15,958,460) |
(1,694,834) |
Adjustments |
|
|
|
|
|
Restructuring costs |
|
|
|
|
|
Acquisition and related costs |
22,524,612 |
- |
22,524,612 |
- |
|
3,306,101 |
1,769,119 |
7,197,617 |
12,963,575 |
Adjusted EBITDA |
$ 5,817,369 |
$ 4,482,855 |
$ 13,763,769 |
$ 11,268,741 |
SOURCE Redknee Solutions Inc.