Information contained on this page is provided by companies via press release distributed through PR Newswire, an independent third-party content provider. PR Newswire, WorldNow and this Station make no warranties or representations in connection therewith.
SOURCE Intermap Technologies Corporation
2012 revenue increases 15% to $28M
Adjusted EBITDA improves $10M to positive $5M
$15 million of backlog for delivery in 2013
DENVER, March 11, 2013 /PRNewswire/ - (TSX: IMP) - Intermap Technologies Corporation ("Intermap" or the "Company") today
reported financial results for the fourth quarter and year ended
December 31, 2012. A conference call will be held today, March 11th, at 4:30 p.m. Eastern Time to discuss the results.
All amounts in this news release are in United States dollars unless
otherwise noted.
In 2012, Intermap's strategy of "solutions selling" drove an increase in
revenue across all of the Company's product lines, resulting in three
consecutive quarters of profitability for the first time in the
Company's history.
"Our solutions selling approach has made it clear to us that our
customers are focused more on finding solutions to their unique
geospatial needs, and not on the type of sensor used to provide the
requisite data," said Todd Oseth, President & CEO of Intermap. "Our 3D
business intelligence applications, coupled with our multi-sensor
approach for creating foundation geospatial information (i.e. radar,
LiDAR, satellite, photo, etc.) provides the optimum solution for our
customers. Our easy to use cloud-based software applications combined
with our industry leading data aggregation capabilities give us a
distinct advantage in the marketplace."
Mr. Oseth added, "The introduction of our "Pro" series of software
applications during 2012 generated new customers, increased revenues,
and expanded our sales pipeline. Our Pro series SaaS-based applications
and web-services offerings are a key element of our solutions approach
of building a complete Spatial Data Infrastructure for our customers.
We've seen the success of this approach during 2012 including our major
win in Southeast Asia, and we are anticipating continued success with
our solutions selling worldwide in 2013."
Financial Review
"A key metric that we use to measure the progress of our business is
adjusted EBITDA. We were successful in delivering a substantial
improvement in this metric on a year-over-year basis in 2012 and we
expect to see continued improvement as we progress through 2013.
Adjusted EBITDA exceeded $2.5 million in each of the last three
quarters of the year. A major contract totaling $14.5 million was
announced in January of this year and produced the majority of the
contract backlog of $14.8 million. The revenue from this contract is
expected to be recognized in its entirety during 2013. Our sales
pipeline has grown for this coming year driven by commercial
applications including, energy, advertising, and risk management, as
well as new mapping services contracts both domestically and
internationally," said Mr. Oseth.
For the fourth quarter 2012, Intermap reported total revenue of $7.6
million, a 58% increase from $4.8 million last year. Contract services
revenue in the fourth quarter increased 26% to $2.9 million from $2.3
million last year. Data licensing revenue increased 88% to $4.7 million
from $2.5 million last year. As of December 31, 2012, there remained
$14.8 million in backlog contracts ($14.3 million in contract services,
and $0.5 million in data licensing contracts) to be recognized in
future periods. Fourth quarter net earnings improved significantly to
$1.0 million, or $0.01 per share, compared with a net loss of $4.5
million, or ($0.06) per share last year.
Fourth quarter adjusted EBITDA, a non-GAAP and IFRS financial measure,
was $2.7 million, compared with a loss of $2.0 million last year.
Adjusted EBITDA excludes restructuring costs, share-based compensation
expense, gain or loss on the disposal of equipment, and gain or loss on
foreign currency translation.
For the fourth quarter 2012, personnel expense was $2.9 million, a 22%
decrease from $3.7 million last year. The decrease was primarily due to
workforce reductions associated with the Company's restructuring
activities during 2011.
For the fourth quarter 2012, purchased services and materials expense
was $1.3 million, a 48% decrease from $2.5 million last year. The
decrease was primarily due to a decrease in job and subcontractor
expenses associated with a large contract services project in Southeast
Asia during 2011, with no similar project at the same stage of
completion during the current year. 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 year ended December 31, 2012, Intermap reported total revenue of
$27.8 million, a 15% increase from $24.1 million for 2011. Contract
services revenue for the year increased 10% to $11.9 million from $10.8
million last year. Data licensing revenue increased 20% to $15.9
million from $13.3 million last year. For the year 2012, net loss was
reduced to $2.9 million, or ($0.04) per share, compared with a net loss
of $13.6 million, or ($0.19) per share last year.
Adjusted EBITDA for the year improved by $9.5 million to positive $5.0
million, compared with a loss of $4.5 million for 2011.
For the year ended December 31, 2012, personnel expense was $12.9
million, a 24% decrease from $17.0 million last year. The
year-over-year decrease is primarily due to workforce reductions
associated with the Company's restructuring activities during 2011. The
amount shown for 2011 includes $1.3 million of severance and
termination expenses.
For the year ended December 31, 2012, purchased services and materials
expense was $7.4 million, a 27% decrease from $10.2 million last year.
Increased job and subcontractor expenses associated with a large
contract services project in Southeast Asia during 2011 was primarily
the reason for the difference in this category of expenditures on a
year-over-year basis.
The cash position of the Company at December 31, 2012 (cash and cash
equivalents) was $2.1 million, compared to $0.6 million at December 31,
2011. Amounts receivable and unbilled revenue at December 31, 2012 was
$8.4 million, compared to $6.4 million at December 31, 2011. Working
capital improved to $1.9 million at December 31, 2012, compared to
($1.0) million at December 31, 2011 (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
The Company announced a $2.3 million and related $0.5 million 3D
business intelligence solutions contact during the quarter. The
combined contracts are for the initial phase of a program where
Intermap will design, build, and deliver 3DBI solutions for an Asia
based customer. The solutions will enable a national spatial
information database designed to be delivered via the cloud, or on an
appliance in the client's data center. The initial phase includes the
sale of NEXTMap data to be used for area of interest analysis and
feature extraction. A follow-on phase(s) is expected to be used for the
creation of custom data layers, the fusion of specialized data sets,
and the creation of a RiskProTM web-based application.
The Company announced a $450,000 NEXTMap licensing contract for selected
areas in North America. The NEXTMap data was purchased by a company
that specializes in the property insurance industry for use within
their claims management solutions.
Subsequent to year-end, in January 2013 the Company announced a $14.5
million contract to provide defined geospatial solutions to an
international customer. Under the terms of the award, Intermap was
selected to provide elevation and imagery related information for
identified areas in Southeast Asia. The Company will use its
proprietary airborne radar technology to collect and process the 3D
digital models of the selected areas.
As of March 11, 2013, there were 79,414,013 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 11, 2013, at 4:30 pm
EST (2:30pm MST).
To participate in the call, please dial +1-647-427-7450 or
1-888-231-8191 approximately 10 minutes prior to the conference call. A
recording of the conference call will be available through March 18,
2013. Please dial +1-416-849-0833 or 1-855-859-2056 and provide pass
code 10795651 to listen to the rebroadcast. The call will also be
available on Intermap's website at http://www.intermap.com/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 geospatial 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, 2012 and 2011, 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,
|
December 31,
|
|
|
|
|
2012
|
2011
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
2,055
|
$
|
597
|
|
|
Amounts receivable
|
|
5,735
|
|
5,512
|
|
|
Unbilled revenue
|
|
2,709
|
|
865
|
|
|
Work in process
|
|
10
|
|
26
|
|
|
Prepaid expenses
|
|
625
|
|
616
|
|
|
|
|
|
11,134
|
|
7,616
|
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
3,703
|
|
5,273
|
|
Data library
|
|
13,829
|
|
18,439
|
|
Intangible assets
|
|
235
|
|
290
|
|
Deferred tax assets
|
|
-
|
|
5
|
|
|
|
|
$
|
28,901
|
$
|
31,623
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
$
|
4,747
|
$
|
5,097
|
|
|
Convertible note
|
|
2,357
|
|
-
|
|
|
Current portion of provisions
|
|
720
|
|
888
|
|
|
Current portion of notes payable
|
|
892
|
|
69
|
|
|
Current portion of deferred lease inducements
|
|
97
|
|
97
|
|
|
Unearned revenue
|
|
145
|
|
1,544
|
|
|
Income taxes payable
|
|
10
|
|
43
|
|
|
Current portion of obligations under finance leases
|
|
262
|
|
323
|
|
|
Current portion of long-term debt
|
|
-
|
|
548
|
|
|
|
|
|
9,230
|
|
8,609
|
|
|
|
|
|
|
|
|
|
Long-term notes payable
|
|
923
|
|
1,629
|
|
Deferred lease inducements
|
|
390
|
|
363
|
|
Long-term provisions
|
|
-
|
|
223
|
|
Obligations under finance leases
|
|
-
|
|
262
|
|
Long-term debt
|
|
-
|
|
95
|
|
Deferred tax liabilities
|
|
-
|
|
13
|
|
|
|
|
|
10,543
|
|
11,194
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
Share capital
|
|
194,144
|
|
193,992
|
|
|
Accumulated other comprehensive income
|
|
58
|
|
46
|
|
|
Contributed surplus
|
|
10,354
|
|
9,663
|
|
|
Deficit
|
|
(186,198)
|
|
(183,272)
|
|
|
|
|
|
18,358
|
|
20,429
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
28,901
|
$
|
31,623
|
|
|
|
|
|
|
|
|
INTERMAP TECHNOLOGIES CORPORATION
Consolidated Statements of Comprehensive Income
(In thousands of United States dollars, except per share information)
|
For the year ended December 31,
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
Contract services
|
$
|
11,902
|
|
$
|
10,813
|
|
|
Data licenses
|
|
15,851
|
|
|
13,254
|
|
|
|
|
|
27,753
|
|
|
24,067
|
|
Expenses:
|
|
|
|
|
|
|
|
Operating costs
|
|
23,393
|
|
|
31,376
|
|
|
Depreciation of property and equipment
|
|
1,851
|
|
|
3,377
|
|
|
Amortization of data library
|
|
4,610
|
|
|
4,610
|
|
|
Amortization of intangible assets
|
|
168
|
|
|
495
|
|
|
|
|
|
30,022
|
|
|
39,858
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
(2,269)
|
|
|
(15,791)
|
|
|
|
|
|
|
|
|
|
|
Gain on disposal of equipment
|
|
34
|
|
|
2,514
|
|
Financing costs
|
|
(524)
|
|
|
(160)
|
|
Financing income
|
|
1
|
|
|
3
|
|
Loss on foreign currency translation
|
|
(233)
|
|
|
(72)
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
(2,991)
|
|
|
(13,506)
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense) recovery:
|
|
|
|
|
|
|
|
Current
|
|
20
|
|
|
(170)
|
|
|
Deferred
|
|
45
|
|
|
80
|
|
|
|
|
|
65
|
|
|
(90)
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
$
|
(2,926)
|
|
$
|
(13,596)
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
Foreign currency translation differences
|
|
12
|
|
|
(82)
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss for the period
|
$
|
(2,914)
|
|
$
|
(13,678)
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
$
|
(0.04)
|
|
$
|
(0.19)
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Class A
|
|
|
|
|
|
|
|
common shares - basic and diluted
|
|
78,700,809
|
|
|
72,563,227
|
INTERMAP TECHNOLOGIES CORPORATION
Consolidated Statements of Changes in Equity
(In thousands of United States dollars)
|
|
|
Contributed
Surplus
|
Cumulative
Translation
Adjustments
|
|
|
|
|
Share
Capital
|
Deficit
|
Total
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2011
|
$
|
187,253
|
$
|
8,700
|
$
|
128
|
$
|
(169,676)
|
$
|
26,405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss for the period
|
|
-
|
|
-
|
|
(82)
|
|
(13,596)
|
|
(13,678)
|
|
Share-based compensation
|
|
597
|
|
698
|
|
-
|
|
-
|
|
1,295
|
|
Issuance of shares
|
|
6,791
|
|
-
|
|
-
|
|
-
|
|
6,791
|
|
Issuance costs
|
|
(384)
|
|
-
|
|
-
|
|
-
|
|
(384)
|
|
Compensation options issued to agent
|
|
(265)
|
|
265
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2011
|
|
193,992
|
|
9,663
|
|
46
|
|
(183,272)
|
|
20,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss for the period
|
|
-
|
|
-
|
|
12
|
|
(2,926)
|
|
(2,914)
|
|
Share-based compensation
|
|
138
|
|
592
|
|
-
|
|
-
|
|
730
|
|
Warrant component of convertible note
|
|
19
|
|
-
|
|
-
|
|
-
|
|
19
|
|
Conversion option of convertible note
|
|
-
|
|
136
|
|
-
|
|
-
|
|
136
|
|
Issuance costs
|
|
(1)
|
|
(4)
|
|
-
|
|
-
|
|
(5)
|
|
Deferred tax effect of convertible note
|
|
(4)
|
|
(33)
|
|
-
|
|
-
|
|
(37)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
$
|
194,144
|
$
|
10,354
|
$
|
58
|
$
|
(186,198)
|
$
|
18,358
|
|
|
|
|
|
|
|
INTERMAP TECHNOLOGIES CORPORATION
Consolidated Statements of Cash Flows
(In thousands of United States dollars)
|
|
|
|
For the years ended
|
|
|
|
|
December 31,
|
|
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
|
Net loss for the period
|
$
|
(2,926)
|
$
|
(13,596)
|
|
|
Adjusted for the following non-cash items:
|
|
|
|
|
|
|
|
Depreciation of property and equipment
|
|
1,851
|
|
3,377
|
|
|
|
Amortization of data library
|
|
4,610
|
|
4,610
|
|
|
|
Amortization of intangible assets
|
|
168
|
|
495
|
|
|
|
Share-based compensation expense
|
|
673
|
|
1,011
|
|
|
|
Gain on disposal of equipment
|
|
(34)
|
|
(2,514)
|
|
|
|
Amortization of deferred lease inducements
|
|
74
|
|
55
|
|
|
|
Deferred taxes
|
|
(46)
|
|
(80)
|
|
|
|
Net financing costs
|
|
523
|
|
160
|
|
|
|
Current income tax expense
|
|
(19)
|
|
170
|
|
|
|
Interest paid
|
|
(131)
|
|
(99)
|
|
|
|
Income tax paid
|
|
(107)
|
|
(105)
|
|
|
Change in non-cash operating working capital
|
|
(4,370)
|
|
(2,545)
|
|
|
|
|
|
266
|
|
(9,061)
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
(288)
|
|
(102)
|
|
|
Investment in intangible assets
|
|
(113)
|
|
(242)
|
|
|
Proceeds from sale of equipment
|
|
41
|
|
1
|
|
|
|
|
|
(360)
|
|
(343)
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
Proceeds from issuance of convertible note
|
|
2,500
|
|
-
|
|
|
Proceeds from issuance of common shares
|
|
-
|
|
6,791
|
|
|
Financing costs of convertible note
|
|
(70)
|
|
-
|
|
|
Issuance costs of convertible note
|
|
(5)
|
|
-
|
|
|
Securities issuance costs
|
|
-
|
|
(384)
|
|
|
Proceeds from reimbursable project funding
|
|
151
|
|
-
|
|
|
Repayment of obligations under finance lease
|
|
(323)
|
|
(239)
|
|
|
Repayment of long-term debt
|
|
(643)
|
|
(531)
|
|
|
Repayment of notes payable
|
|
(69)
|
|
-
|
|
|
|
|
|
1,541
|
|
5,637
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange on cash
|
|
11
|
|
8
|
|
|
|
|
|
|
|
|
|
Increase/(decrease) in cash and cash equivalents
|
|
1,458
|
|
(3,759)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
597
|
|
4,356
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
$
|
2,055
|
$
|
597
|
©2012 PR Newswire. All Rights Reserved.