Intermap will host a conference call today, March 12, 2012, at 4:30 p.m. EDT (2:30 p.m. MDT). To participate in the call, please dial +1-416-340-8530 or 1-877-240-9772 approximately 10 minutes prior to the conference call. A recording of the conference call will be available through March 19, 2012. Please dial +1-905-694-9451 or 1-800-408-3053 and provide the pass code 7026665 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 a leading provider of Location-Based Information (LBI), setting the industry standard for creating high-resolution 3D digital models of the earth’s surface. The Company has remapped entire countries, to build NEXTMap® national databases consisting of affordably priced elevation data and geometric images of unparalleled accuracy. Turnkey solutions can be purchased from the Company’s NEXTMap Online Store, a hosted web services platform offering a variety of subscription levels by geography, data-layer, individual or enterprise wide license. Intermap’s cloud-based hosted model offers customers the most convenient and affordable method to satisfy their needs with both Platform-as-a-Service (PaaS) and Software-as-a-Service (SaaS) options.
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, 2011 and 2010, 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
|
||||||||||||||
December 31, | December 31, | January 1, | ||||||||||||
2011 | 2010 | 2010 | ||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 597 | $ | 4,356 | $ | 10,355 | ||||||||
Amounts receivable | 5,512 | 4,156 | 12,270 | |||||||||||
Unbilled revenue | 865 | 1,016 | 343 | |||||||||||
Work in process | 26 | 59 | 2,057 | |||||||||||
Prepaid expenses | 616 | 1,039 | 1,481 | |||||||||||
Non-current assets held for sale | - | 1,488 | - | |||||||||||
7,616 | 12,114 | 26,506 | ||||||||||||
Property and equipment | 5,273 | 7,908 | 13,302 | |||||||||||
Data library | 18,439 | 23,049 | 87,520 | |||||||||||
Intangible assets | 290 | 551 | 1,056 | |||||||||||
Deferred tax assets | 5 | 5 | 136 | |||||||||||
$ | 31,623 | $ | 43,627 | $ | 128,520 | |||||||||
Liabilities and Shareholders' Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable and accrued liabilities | $ | 5,097 | $ | 3,141 | $ | 5,916 | ||||||||
Current portion of provisions | 888 | 1,109 | 398 | |||||||||||
Current portion of note payable | 69 | 1,639 | - | |||||||||||
Current portion of deferred lease inducements | 97 | 123 | 171 | |||||||||||
Unearned revenue | 1,544 | 4,873 | 674 | |||||||||||
Deposit for sale of assets | - | 4,000 | - | |||||||||||
Income taxes payable | 43 | 50 | 42 | |||||||||||
Current portion of obligations under finance lease | 323 | 151 | 229 | |||||||||||
Current portion of long-term debt | 548 | 527 | 1,383 | |||||||||||
8,609 | 15,613 | 8,813 | ||||||||||||
Long-term note payable | 1,629 | - | - | |||||||||||
Deferred lease inducements | 363 | 286 | 129 | |||||||||||
Long-term provisions | 223 | 531 | 316 | |||||||||||
Obligations under finance lease | 262 | 41 | 130 | |||||||||||
Long-term debt | 95 | 658 | 1,121 | |||||||||||
Deferred tax liabilities | 13 | 93 | 218 | |||||||||||
11,194 | 17,222 | 10,727 | ||||||||||||
Shareholders' equity: | ||||||||||||||
Share capital | 193,992 | 187,253 | 181,623 | |||||||||||
Accumulated other comprehensive income | 46 | 128 | 147 | |||||||||||
Contributed surplus | 9,663 | 8,700 | 7,858 | |||||||||||
Deficit | (183,272 | ) | (169,676 | ) | (71,835 | ) | ||||||||
20,429 | 26,405 | 117,793 | ||||||||||||
$ | 31,623 | $ | 43,627 | $ | 128,520 | |||||||||
INTERMAP TECHNOLOGIES CORPORATION
|
||||||||||
For the year ended December 31, | 2011 | 2010 | ||||||||
Revenue: | ||||||||||
Contract services | $ | 10,813 | $ | 4,280 | ||||||
Data licenses | 13,254 | 9,652 | ||||||||
24,067 | 13,932 | |||||||||
Expenses: | ||||||||||
Operating costs | 31,376 | 36,381 | ||||||||
Depreciation of property and equipment | 3,377 | 4,567 | ||||||||
Amortization of data library | 4,610 | 14,346 | ||||||||
Impairment of data library | - | 55,362 | ||||||||
Amortization of intangible assets | 495 | 471 | ||||||||
39,858 | 111,127 | |||||||||
Operating loss | (15,791 | ) | (97,195 | ) | ||||||
Gain (loss) on disposal of equipment | 2,514 | (72 | ) | |||||||
Financing costs | (160 | ) | (142 | ) | ||||||
Financing income | 3 | |||||||||
Loss on foreign currency translation | (72 | ) | (369 | ) | ||||||
Loss before income taxes | (13,506 | ) | (97,778 | ) | ||||||
Income tax (expense) recovery: | ||||||||||
Current | (170 | ) | (57 | ) | ||||||
Deferred | 80 | (6 | ) | |||||||
(90 | ) | (63 | ) | |||||||
Net loss for the period | $ | (13,596 | ) | $ | (97,841 | ) | ||||
Other comprehensive loss: | ||||||||||
Foreign currency translation differences | (82 | ) | (19 | ) | ||||||
Total comprehensive loss for the period | $ | (13,678 | ) | $ | (97,860 | ) | ||||
Basic and diluted loss per share | $ | (0.19 | ) | $ | (1.73 | ) | ||||
Weighted average number of Class A | ||||||||||
common shares - basic and diluted | 72,563,227 | 56,502,778 | ||||||||
INTERMAP TECHNOLOGIES CORPORATION
|
|||||||||||||||||||
Share
|
Contributed
|
Cumulative
|
Deficit | Total | |||||||||||||||
Balance at January 1, 2010 | $ | 181,623 | $ | 7,858 | $ | 147 | $ | (71,835 | ) | $ | 117,793 | ||||||||
Comprehensive loss for the period | - | - | (19 | ) | (97,841 | ) | (97,860 | ) | |||||||||||
Share-based compensation | 198 | 732 | - | - | 930 | ||||||||||||||
Issuance of shares | 6,157 | - | - | - | 6,157 | ||||||||||||||
Issuance costs | (725 | ) | - | - | - | (725 | ) | ||||||||||||
Compensation options issued to agent | - | 110 | - | - | 110 | ||||||||||||||
Balance at December 31, 2010 | 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 | ||||||||
INTERMAP TECHNOLOGIES CORPORATION
|
||||||||||
For the years ended | ||||||||||
December 31, | ||||||||||
2011 | 2010 | |||||||||
Cash flows (used in) provided by: | ||||||||||
Operating activities: | ||||||||||
Net loss for the period | $ | (13,596 | ) | $ | (97,841 | ) | ||||
Adjusted for the following non-cash items: | ||||||||||
Depreciation of property and equipment | 3,377 | 4,567 | ||||||||
Amortization of data library | 4,610 | 14,346 | ||||||||
Impairment of data library | - | 55,362 | ||||||||
Amortization of intangible assets | 495 | 471 | ||||||||
Share-based compensation expense | 1,011 | 1,068 | ||||||||
(Gain) loss on disposal of equipment | (2,514 | ) | 72 | |||||||
Amortization of deferred lease inducements | 55 | (279 | ) | |||||||
Deferred taxes | (80 | ) | 6 | |||||||
Financing costs | 160 | 142 | ||||||||
Current income tax expense | 170 | 57 | ||||||||
Interest paid | (99 | ) | (140 | ) | ||||||
Income tax paid | (105 | ) | (154 | ) | ||||||
Change in non-cash operating working capital | (2,545 | ) | 14,162 | |||||||
(9,061 | ) | (8,161 | ) | |||||||
Investing activities: | ||||||||||
Purchase of property and equipment | (102 | ) | (1,015 | ) | ||||||
Investment in intangible assets | (242 | ) | - | |||||||
Investment in data library | - | (4,605 | ) | |||||||
Proceeds from sale of equipment | 1 | 4,019 | ||||||||
(343 | ) | (1,601 | ) | |||||||
Financing activities: | ||||||||||
Proceeds from issuance of common shares | 6,791 | 6,157 | ||||||||
Securities issuance costs | (384 | ) | (725 | ) | ||||||
Repayment of obligations under finance lease | (239 | ) | (167 | ) | ||||||
Repayment of long-term debt | (531 | ) | (1,390 | ) | ||||||
5,637 | 3,875 | |||||||||
Effect of foreign exchange on cash | 8 | (112 | ) | |||||||
Decrease in cash and cash equivalents | (3,759 | ) | (5,999 | ) | ||||||
Cash and cash equivalents, beginning of period | 4,356 | 10,355 | ||||||||
Cash and cash equivalents, end of period | $ | 597 | $ | 4,356 |