exactEarth Announces Q4 and Year-End Fiscal 2019 Financial Results

CAMBRIDGE, ON, Jan. 29, 2020 /CNW/ - exactEarth Ltd. ("the Company"), a leading provider of Satellite-AIS data services, announces its financial results for the three- and twelve-month periods ended October 31, 2019. All financial figures are in Canadian dollars unless otherwise stated.

Fiscal 2019 Highlights:

  • Revenue was $15.2 million, up 17% compared to $13.0 million in Fiscal 2018;
  • Subscription-based revenue was 87% of total revenue compared to 87% in Fiscal 2018;
  • Commercial market revenue increased 34% compared to Fiscal 2018, and Government market revenue declined 15% compared to Fiscal 2018;
  • Order bookings were $13.5 million compared to $16.9 million in Fiscal 2018;
  • Adjusted EBITDA* was ($6.1) million compared to ($3.2) million in Fiscal 2018;
  • Cash and short-term investments were $10.2 million at the end of Fiscal 2019 compared to $4.8 million at the end of Fiscal 2018;
  • Completed the roll-out of exactView RT with all 58 payloads in orbit, creating the world's first global, real-time Satellite-AIS service;
  • Completed a $13.0 million private placement of convertible debentures to strengthen the balance sheet and support exactView RT growth plans;
  • Expanded channel partner relationships with a three-year agreement with MarineTraffic, a global ship tracking and maritime intelligence provider;
  • Selected by Airbus Defence and Space to be their AIS partner to support the launch of their new maritime applications platform, Ocean Finder; and
  • Announced small vessel tracking initiative in Madagascar.

Highlights Subsequent to Year-End:

  • Renewed agreement with Antrix Corporation to provide the Indian Navy with exactView RT Satellite AIS services for $1.6 million over two years;
  • In partnership with Hisdesat, exactEarth was selected by the European Maritime Safety Agency ("EMSA") to provide Satellite-AIS data services for estimated revenues of $5.0-$7.0 million over a four-year period; and
  • Reached agreement on updated terms to the original Satellite-AIS Business Agreement ("SABA") with L3Harris Technologies, Inc. ("L3Harris") that will substantially reduce the Company's operating expenses.

"2019 was a milestone year for exactEarth in which we celebrated our tenth anniversary, completed our second-generation satellite constellation, exactView RT, and delivered solid topline growth," said Peter Mabson, President and CEO of exactEarth. "We also completed a private placement financing early in the year, which strengthened our balance sheet and provided financial support for our operational and growth initiatives."

"With the completion of exactView RT we introduced the world's first global, real-time Satellite-AIS service. With its real-time data delivery, superior vessel detection, rapid update rate and long lifecycle, we believe that exactView RT provides us with a measurable and sustainable competitive advantage. We are pleased so far with the market's response to the service, which is reflected in the partnership and sales agreements we signed, both new and renewal, during 2019 and subsequent to it. We look for this trend to continue in 2020 and beyond as market awareness of its capabilities expands further in both the commercial and government markets."

Amended and Restated Satellite-AIS Business Agreement ("A&R SABA") with L3Harris
Mr. Mabson continued: "Subsequent to year-end, on January 21, 2020, we announced updated terms to our core AIS business agreement with L3Harris. We believe that the revised agreement is a significant positive development for the Company as it provides a reduced and simplified cost structure for the business going forward, while providing an improved framework for exactEarth to capitalise on the promising growth potential of the AIS analytics market."

Under the revised agreement, the Company will no longer be required to pay any revenue share on the first USD $16.0 million of annual S-AIS data revenue. This compares with the prior agreement under which the Company paid a 40% revenue share on annual S-AIS revenue. Moreover, exactEarth's revenue share percentage is reduced to 30% for annual S-AIS revenue above USD $16.0 million. Also, under the revised agreement the annual, fixed operational fee paid to L3Harris has been increased from USD $3.0 million to USD $4.3 million and the revenue share from L3Harris has been eliminated. For reference purposes, in the year ended October 31, 2019, the amount of the Company's S-AIS data revenue eligible for the purpose of calculating revenue share owed to L3Harris was USD $8.5 million

"With the A&R SABA now in place, we expect that lower costs in Q1 2020 will help to drive an improvement in gross and operating margins in the quarter and for the fiscal year ahead," said Sean Maybee, CFO of exactEarth. "All else being equal, the A&R SABA results in a reduction in current quarterly expenses of approximately $800,000 as compared to the prior SABA agreement. These savings will increase as our revenue grows. For example, under the A&R SABA, if the Company's annual S-AIS data revenues were to grow to USD $16.0 million, then the savings on our annual payments to L3Harris would be $6.7 million (based on a current exchange rate of 1.319 CDN to USD) compared to the prior SABA agreement."

Full details on the A&R SABA can be found in the Company's Fiscal 2019 Management Discussion & Analysis, which is available at www.exactearth.com and www.sedar.com.

Q4 and Fiscal 2019 Financial Review
Infrastructure fee and revenue share amendments in the A&R SABA are effective as at August 1, 2019; however, those amendments are not reflected in the financial statements for the three- and twelve-month periods ended October 31, 2019. As the A&R SABA was completed during the first quarter of 2020, the financial statements for the three months ended January 31, 2020 will reflect the updated terms in the agreement.

Total revenue in the three-month period ended October 31, 2019 ("Q4 2019") was $3.8 million, flat compared to $3.8 million in the three-month period ended October 31, 2018 ("Q4 2018"). Total revenue in the twelve-month period ended October 31, 2019 ("Fiscal 2019") was $15.2 million, up 17% compared to $13.0 million in the twelve-month period ended October 31, 2018 ("Fiscal 2018").

Revenue from commercial customers for the Q4 2019 and Fiscal 2019 periods was $3.0 million and $11.5 million, up 10% and 34% from the same periods last year. The increases reflect growing market interest in the Company's real-time Satellite-AIS service, exactView RT, and expansion of the Company's channel partner strategy. Revenue from government customers for the Q4 2019 and Fiscal 2019 periods was $0.8 million and $3.7 million, down 26% and 15% from the same periods last year.

Order bookings for the Q4 2019 and Fiscal 2019 periods were $1.5 million and $13.5 million, compared to $5.4 million and $16.9 million in the same periods last year. Subsequent to year-end, the Company received orders from a number of customers including, India, EMSA, Denmark and others that will drive revenue during Fiscal 2020. As of January 28, 2020, firm order bookings in Q1 2020 totalled approximately $6.6 million. Order bookings will fluctuate on a quarter-to-quarter basis reflecting the timing to complete new customer agreements. Revenue backlog at October 31, 2019 was $22.4 million compared to $31.5 million at the end of Fiscal 2018. Revenue backlog was impacted in 2019 due to the renegotiation of a long-term customer contract in the second quarter. The Company believes that the renegotiation positions it to generate greater levels of revenue on a variable basis over time as compared to a fixed payment schedule.

Subscription Services revenue for the Q4 2019 and Fiscal 2019 periods was $3.5 million and $13.2 million, up 6% and 17% from the same periods last year. Subscription Services revenue for the Q4 2019 and Fiscal 2019 periods represented 92% and 87% of total revenue compared to 87% and 87% in the same periods last year.

Data Products revenue for the Q4 2019 and Fiscal 2019 periods was $0.24 million and $1.1 million compared to $0.27 million and $1.0 million in the same periods last year. Data Products revenue is typically generated from on-demand customer requests, which results in some variability in quarter-to-quarter revenue levels. Other Products & Services revenue for the Q4 2019 and Fiscal 2019 periods was $0.06 million and $0.85 million compared to $0.23 million and $0.66 million in the same periods last year.

Gross Margin for the Q4 2019 and Fiscal 2019 periods was nil% and 14% compared to 61% and 34% in the same periods last year. Gross margin decreased for the Q4 2019 and Fiscal 2019 periods due to the increase in cost of revenue, partially offset by higher revenue. Cost of revenue increased due to higher satellite operating costs related to the Second-Generation Constellation and increased terrestrial data costs, partially offset by lower data processing and project-related costs and the SIF operating grants. As stated earlier in this release, Gross Margin is expected to improve in 2020 with the Company having reached agreement on updated terms to its Satellite-AIS Business Agreement with L3Harris.

Selling, general and administrative ("SG&A") expense for the Q4 2019 and Fiscal 2019 periods was $1.8 million and $7.7 million compared to $1.0 million and $6.3 million in the same periods last year. The fiscal year-over-year increase in SG&A was due primarily to a difference in bad debt expense of $525,000, an increase in legal fees, management incentive compensation and long-term incentive plan expense, partially offset by reductions in sales commission, insurance, consulting fees and travel expenses. Bad debt expense in Fiscal 2019 was $215,000, while in Fiscal 2018, the Company had a bad debt recovery of $310,000.

Product development and research and development ("R&D") expense for the Q4 2019 and Fiscal 2019 periods was $0.04 million and $0.84 million compared to $0.18 million and $1.4 million in the same periods last year. The Company's product development and R&D activities continue to be focused primarily on the development of web-based functionality and new analytics-based product offerings.

Adjusted EBITDA for the Q4 2019 and Fiscal 2019 periods was ($1.9) million and ($6.1) million compared to $1.0 million and ($3.2) million in the same periods last year.  For the quarter and year-to-date periods, Adjusted EBITDA was impacted by higher cost of revenue and SG&A expense, partially offset by higher revenue and lower product and development expense. (Adjusted EBITDA is a non-IFRS measure and is defined below)

Net loss for the Q4 2019 and Fiscal 2019 periods was ($2.2) million, or ($0.10) per share, and ($8.5) million, or ($0.39) per share, compared to ($10.3) million, or ($0.48) per share, and ($16.2) million, or ($0.75) per share, in the same periods last year. Net loss for Q4 2018 included a $10.9 million non-cash impairment charge. Excluding the impairment charge, net loss increased for the quarter and year-to-date periods due primarily to the higher cost of revenue and SG&A expense, partially offset by higher revenue and lower product and development expense.

Cash used in operations for the Q4 2019 and Fiscal 2019 periods was ($4.8) million and ($6.3) million, compared to cash generated from operations of $0.2 million in Q4 2018 and cash used in operations of ($3.0) million in Fiscal 2018. Cash used in operations in 2019 reflected, in part, payments made to L3Harris under the original SABA following completion of the Second-Generation Constellation. The A&R SABA was announced on January 21, 2020, and the revised terms are expected to have a favourable impact on the Company's use of cash in 2020.

exactEarth's cash balance at October 31, 2019 was $10.2 million compared to $4.8 million at October 31, 2018. The increase was due primarily to the completion of a Convertible Debenture financing in Q1 2019.

As at October 31, 2019, the Company had 21,703,415 shares outstanding on a non-diluted basis. 

*Non-IFRS Measures
We measure Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization ("EBITDA"), plus offering related expenses, unrealized foreign exchange losses, share-based compensation costs, restructuring costs and impairment losses, less unrealized foreign exchange gains and gains from insurance settlements. We believe that Adjusted EBITDA provides useful supplemental information as it provides an indication of the income generated by our main business activities before taking into consideration how they are financed or taxed and exclude the impact of items that are considered by management to be outside of the Company's ongoing operating results. Adjusted EBITDA should not be construed as an alternative to net income (loss) determined in accordance with IFRS as an indicator of our performance or to cash flows from operating, investing and financing activities as a measure of liquidity and cash flows.

We define Subscription Revenue as the dollar sum of fully executed contracts for our products and/or services to our customers that are subscription-based, typically sold with a one-year period of service and recognized in our "Subscription Services" segmented revenue.

Adjusted EBITDA (000's)


Three months ended October 31

Years ended October 31


2019

2018

2019

2018

Net loss

$

(2,216)

$

(10,322)

$

(8,483)

$

(16,223)

Interest income


(70)


(5)


(224)


(38)

Interest expense


417


14


1,407


72

Income tax expense


5


30


121


152

Depreciation and amortization


194


451


759


1,699

Unrealized foreign exchange gain


(202)


72


(59)


(53)

Share-based compensation


20


(168)


419


298

Impairment losses


-


10,885


-


10,885

Restructuring recovery


-


-


-


(2)

Adjusted EBITDA

$

(1,852)

$

957

$

(6,060)

$

(3,210)

 

About exactEarth Ltd.
exactEarth is a leading provider of global maritime vessel data for ship tracking and maritime situational awareness solutions. Since its formation in 2009, exactEarth has pioneered a powerful new method of maritime surveillance called Satellite AIS and has delivered to its clients a view of maritime behaviours across all regions of the world's oceans unrestricted by terrestrial limitations. exactEarth's second-generation constellation, exactView RT, securely relays satellite-detected AIS vessel signals from any location on the earth's surface to the ground in seconds – thus enabling global real-time vessel tracking. This unique capability consists of 58 advanced satellite payloads designed and built by L3 Harris Technologies, Inc. under agreement with exactEarth and that are hosted onboard the Iridium NEXT constellation of satellites. www.exactearth.com   

Forward-Looking Statements
This news release contains statements that, to the extent they are not recitations of historical fact, may constitute "forward-looking statements" within the meaning of applicable Canadian securities laws. Forward-looking statements may include financial and other projections, as well as statements regarding exactEarth's future plans, our ability to continue as a going concern, objectives or economic performance, or the assumptions underlying any of the foregoing, including statements regarding, among other things, expectations of our exactView RT offering relative to competitors, financial impact of the A&R SABA, expectations of the exactView RT capabilities driving growth, growth opportunities for the Company in the maritime information services market and the cost and revenue share in connection with the Harris Agreement. exactEarth uses words such as "may", "would", "could", "will", "likely", "expect", "anticipate", "believe", "intend", "plan", "forecast", "project", "estimate" and similar expressions to identify forward-looking statements. Any such forward-looking statements are based on assumptions and analyses made by exactEarth in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors exactEarth believes are appropriate under the relevant circumstances. However, whether actual results and developments will conform to exactEarth's expectations and predictions is subject to any number of risks, assumptions and uncertainties. Many factors could cause exactEarth's actual results, historical financial statements, or future events to differ materially from those expressed or implied by the forward-looking statements contained in this news release. These factors include, without limitation: uncertainty in the global economic environment; fluctuations in currency exchange rates; delays in the purchasing decisions of exactEarth's customers; the competition exactEarth faces in its industry and/or marketplace; the further delayed launch of satellites, the anticipated benefits of the A&R SABA; the reduced scope of significant existing contracts; and the possibility of technical, logistical or planning issues in connection with the deployment of exactEarth's products or services.

exactEarth™ Ltd.

 Consolidated Statements of Financial Position

(in thousands of Canadian dollars)



As at
October 31,


As at
October 31,


2019


2018


$


$

ASSETS




Current assets




Cash and cash equivalents

10,188


4,774

Short-term investments

49


49

Accounts receivable

3,073


3,491

Unbilled revenue

2,149


911

Prepaid expenses

448


307

Other assets

209


347

Total current assets

16,116


9,879





Property, plant and equipment

4,398


4,009

Intangible assets

1,538


1,720

Other long-term assets

366


16

Total assets

22,418


15,624





LIABILITIES & SHAREHOLDERS' EQUITY




Current liabilities




Accounts payable and accrued liabilities

4,840


4,782

Deferred revenue

3,499


2,412

Loans payable - current

202


459

Long-term incentive plan liability - current

-


9

Total current liabilities

8,541


7,662





Loans payable

10,089


498

Long-term incentive plan liability

203


162

Other long-term liabilities 

1,466


95

Total liabilities

20,299


8,417





Shareholders' equity




Share capital

123,823


123,794

Contributed surplus

4,647


1,451

Accumulated other comprehensive loss

(113)


(11)

Deficit

(126,238)


(118,027)

Total shareholders' equity

2,119


7,207





Total liabilities and shareholders' equity

22,418


15,624

 

exactEarth™ Ltd.

Consolidated Statements of Changes in Shareholders' Equity

(in thousands of Canadian dollars)


For the year ended October 31, 2019

Total

Deficit

Accumulated
Other
Comprehensive
Loss

Share
Capital

Contributed
Surplus


$

$

$

$

$

Balance at October 31, 2018

7,207

(118,027)

(11)

123,794

1,451

Impact of change in accounting policy

272

272

-

-

-

Adjusted balance at October 31, 2018

7,479

(117,755)

(11)

123,794

1,451

Stock-based compensation expense

96

-

-

-

96

Restricted share unit expense

212

-

-

-

212

Convertible debentures

2,917

-

-

-

2,917

Issuance of common shares

-

-

-

29

(29)

Comprehensive loss

(8,585)

(8,483)

(102)

-

-

Balance at October 31, 2019

2,119

(126,238)

(113)

123,823

4,647







For the year ended October 31, 2018












Balance at October 31, 2017

23,003

(101,804)

(44)

123,781

1,070

Stock-based compensation expense

255

-

-

-

255

Transfer RSUs to contributed surplus

139



-

139

Issuance of common shares

-

-

-

13

(13)

Comprehensive (loss) income

(16,190)

(16,223)

33

-

-

Balance at October 31, 2018

7,207

(118,027)

(11)

123,794

1,451

 

exactEarth™ Ltd.

Consolidated Statements of Loss and Comprehensive Loss

(in thousands of Canadian dollars except for per share figures)



Three months ended 


Year ended 


October 31,


October 31,


October 31,


October 31,


2019


2018


2019


2018


$


$


$


$

















Revenue

3,758


3,769


15,197


12,955

Cost of revenue

3,767


1,470


13,019


8,570

Gross profit

(9)


2,299


2,178


4,385

















Selling, general and administrative

1,792


993


7,709


6,345

Product development and research and development

40


180


840


1,391

Depreciation and amortization

194


451


759


1,699

Impairment loss

-


10,885


-


10,885

Loss from operations

(2,035)


(10,210)


(7,130)


(15,935)









Other expenses








Other expense

-


(12)


-


49

Restructuring recovery

-


-


-


(2)

Foreign exchange loss

(171)


85


49


55

Interest income

(70)


(5)


(224)


(38)

Interest expense

417


14


1,407


72

Total other expenses

176


82


1,232


136

Income tax expense

5


30


121


152

Net loss

(2,216)


(10,322)


(8,483)


(16,223)









Other comprehensive (loss) income








Item that may be subsequently reclassified to net loss:








Foreign currency translation, net of income tax expense of nil

(175)


46


(102)


33

Total other comprehensive (loss) income

(175)


46


(102)


33









Comprehensive loss

(2,391)


(10,276)


(8,585)


(16,190)









Loss per share








Basic and diluted loss per share

(0.10)


(0.48)


(0.39)


(0.75)

 

exactEarth™ Ltd.

Interim Condensed Consolidated Statements of Cash Flows

(in thousands of Canadian dollars)

unaudited


Three months ended


Year ended


October 31,


October 31,


October 31,


October 31,


2019


2018


2019


2018


$


$


$


$









Net loss

(2,216)


(10,322)


(8,483)


(16,223)

Add (deduct) items not involving cash








Non-cash interest

115


29


354


72

Depreciation and amortization

194


451


759


1,699

Impairment losses

-


10,885


-


10,885

Operating grant recognized on SIF loan

(227)


(1,154)


(1,363)


(1,154)

Technology demonstration program recovery

-


-


-


(202)

Long-term incentive plan expense

86


(230)


323


43

Stock-based compensation

(67)


62


96


255

Restructuring reserve - revaluation

-


-


-


(2)

Net change in non-cash working capital balances

(2,637)


480


2,046


1,806

Other operating cash flows








Technology demonstration program funding received

-


-


26


407

Settlement of share units

-


-


(63)


(238)

Restructuring provision - payment of salary continuance

-


-


-


(386)

Cash flows from (used in) operations

(4,752)


201


(6,305)


(3,038)









Investing activities








Acquisition of property, plant and equipment

(104)


(290)


(1,190)


(1,455)

Reimbursement of acquisition costs of property, plant and
equipment

59


63


347


315

Acquisition of intangible assets

-


-


(10)


(28)

Cash flows used in investing activities

(45)


(227)


(853)


(1,168)









Financing activities








Government loan repayment

(124)


(123)


(452)


(533)

Government loan advance

341


1,425


1,222


1,425

Long-term debt repayment

-


-


-


(145)

Convertible debenture advance

-


-


13,000


-

Purchase of short-term investments

-


(49)


(1,146)


(49)

Cash flows from (used in) financing activities

217


1,253


12,624


698









Effect of exchange rate changes on cash

74


94


(52)


165









Net increase (decrease) in cash

(4,506)


1,321


5,414


(3,343)

Cash, beginning of the period

14,694


3,453


4,774


8,117

Cash, end of the period

10,188


4,774


10,188


4,774

 

SOURCE exactEarth Ltd.

For further information: INVESTORS: Dave Mason, Investor Relations, Tel: +1 416-247-9652, investors@exactearth.com
Subscribe to
exactEarth

Join the Satellite AIS Revolution! Keep up to date on all industry
updates, company newsletters and new product releases

SUBSCRIBE