Fourth Quarter Revenue up 13% to $15.6 million, Ahead of Issued
Guidance
Full Year 2023 Revenue of $59.1 million Grows 15% Versus
2022
Second Consecutive Quarter of Positive Cash Flow
from Operations and Adjusted EBITDA
Thinkific reports in U.S. dollars and in accordance with
IFRS
VANCOUVER, BC, March 4,
2024 /CNW/ - Thinkific Labs Inc. ("Thinkific" or the
"Company") (TSX: THNC), a leading cloud-based software platform
that enables entrepreneurs and established businesses of all sizes
to create, market, and sell digital learning products, today
announced its financial results for the quarter ended December 31, 2023.
"Thinkific delivered a solid Q4 to end what was truly a
milestone year for the company," said Greg
Smith, CEO of Thinkific. "In 2023 we achieved our cost
efficiency and productivity targets, while continuing to grow the
top line in double digits. We also released more new and
innovative products and features in the past twelve months than in
any other time in our history. The Thinkific Platform has
never been easier for our customers to start a business, sell their
digital products, and grow their businesses to new heights. We are
seeing evidence of this success of our customers in key performance
metrics in the business."
"This sets the stage for 2024 where we intend to incrementally
invest in those areas of the business we have already seen
significant momentum. Thinkific is in a good position to accelerate
top line growth while maintaining our commitment to remain
profitable. Our primary focus continues to be on the success of our
customers and providing them with the tools they need to grow their
businesses."
Fourth Quarter Financial
Highlights
The below results include enhanced disclosure with revenue split
between Subscription and Thinkific Commerce (Commerce) streams,
with an additional separation at the customer level between Self
Service and Thinkific Plus (Plus) customers.
- Total revenue increased 13% year-over-year to $15.6 million compared with the fourth quarter of
2022, above our guided range of $15.2
- $15.4 million.
- Commerce revenue increased 96% year-over-year to $1.8 million, building on the success of
Thinkific Payments and other recently launched commerce tools.
- Subscription revenue increased 7% to $13.8 million.
- On a customer group basis (inclusive of both subscription and
commerce revenue), Self Service revenue grew 9% to $12.2 million and Plus increased 31% to
$3.4 million.
- Gross margin decreased from 78% recorded for the fourth quarter
last year to 75% due to an increasing mix of Thinkific
Commerce.
- Net income for the fourth quarter of 2023 was $0.3 million, compared to a net loss of
$3.7 million in the fourth quarter of
2022.
- Adjusted EBITDA(1) of $0.6
million remained positive for the second consecutive
quarter, and is an improvement of $4.9
million over the prior year.
- Total Paying Customers(2) grew 4% to 34.8 thousand
in the fourth quarter of 2023 compared to the prior year.
- ARPU(2) increased 9% to $150 per month compared with $138 per month in the fourth quarter of
2022.
- ARR(2) grew 7% to $55.3
million from $51.5 million,
primarily driven by strong growth in our Plus business.
- GPV(2) processed through Thinkific Payments was
$38.8 million compared to
$22.8 million in the prior year, a
70% increase. GPV represented 34% of GMV.
- GMV(2) in the fourth quarter was $115 million, up 9% compared to the fourth
quarter of 2022. This is the fifth consecutive quarter of year over
year growth.
- Cash and cash equivalents were $87
million at December 31, 2023.
Cash flow from operations in the fourth quarter of 2023 totaled
$1.0 million.
- Thinkific repurchased and cancelled 393,336 shares for a total
of $0.9 million under our NCIB.
"Our commitment to a strategy of profitable growth resulted in
our second consecutive quarter of positive Adjusted EBITDA and cash
flow from operations while still maintaining double digit
growth", said Corinne Hua, CFO
of Thinkific. "In 2024, we plan to take advantage of our
strong financial position and make targeted investments in areas we
believe will result in an acceleration of revenue growth."
(1)
|
Non-IFRS measure. See
"Non-IFRS Measures" and the reconciliation to the most directly
comparable IFRS measure.
|
(2)
|
Key Performance
Indicators. See definition in "Key Performance
Indicators".
|
Fiscal Year 2023 Financial Highlights
- FY 2023 total revenue increased 15% to $59.1 million compared with full year fiscal
2022.
- Commerce revenue increased 92% to $5.8
million on solid new customer adoption and incremental
product introductions that have increased take rates.
- Subscription revenue increased 10% to $53.3 million.
- On a customer group basis (inclusive of both Subscription and
Commerce revenue), Self Service revenue grew 10% to $46.8 million and Plus revenue grew 36% to
$12.2 million.
- Gross margin for 2023 was 75%, a slight decrease from 76%
recorded in 2022. The decrease reflects a mix-shift resulting from
the strong growth of lower margin commerce revenue.
- Net loss for full year 2023 was $9.8
million, compared to a net loss of $36.4 million in 2022.
- Full year 2023 Adjusted EBITDA(1) of $(3.0) million improved by $23.4 million versus 2022.
- GPV(2) processed through Thinkific Payments was
$134 million compared to $67 million in the prior year, a 100% increase.
GPV represented 30% of GMV.
- GMV(2) for 2023 was $445
million, up 9% from the prior year - evidence of the
increasing success our Creators are having in monetizing their
learning products on Thinkific.
Fourth Quarter Operational Highlights
- Launched a Normal Course Issuer Bid ("NCIB") on November 10, 2023. The authorization allows
Thinkific to purchase for cancellation, an aggregate of 2,444,358
Subordinate Voting Shares, being approximately 10% of the public
float of the Subordinate Voting Shares as of October 30, 2023.
- Launched The Leap by Thinkific, a powerful AI tool for content
creators and influencers that makes it easy to build, promote and
sell exceptional digital products in minutes. To date, The Leap has
seen approximately 13,000 new accounts being created and we are
observing strong activation rates.
- Introduced new features on Commerce including Gifting and
improved analytics reporting and dashboards. Gifting allows
customers to increase sales by offering their learning products as
unique and specialized gifts.
- Recognized for our strong culture and commitment to building an
exceptional team. Thinkific was recognized as a Certified Great
Place to Work® for the third year, after a thorough, independent
analysis conducted by Great Place to Work Institute® Canada. The certification is based on direct
feedback from Thinkific employees, provided as part of an extensive
and anonymous survey about our workplace experience and
culture.
- Announced a suite of new features to support business customers
on its fast-growth Plus platform, the most significant of which are
the new learnings paths feature and advanced analytics. Plus
provides enterprises with a robust, highly-secure and scalable
learning management solution to educate, engage, and retain
customers.
- Thinkific Payments reached a major milestone by surpassing
$200 million in total payments volume
processed since it launched in November
2021.
(1)
|
Non-IFRS measure. See
"Non-IFRS Measures" and the reconciliation to the most directly
comparable IFRS measure.
|
(2)
|
Key Performance
Indicators. See definition in "Key Performance
Indicators".
|
Subsequent to Quarter End
- On February 20, 2024, the Company
attained the Service Organization Control Type 2 (SOC2 Type II)
level of assurance with no audit findings. The certification
affirms that the Company's information security practices,
policies, procedures, and operations meet the stringent SOC 2
standards for security.
Full Year 2023 Operational Highlights
- In partnership with Stripe, Thinkific announced it would be the
world's first platform to distribute Stripe's apps with the
intention of helping customers automate their administration and
increase their sales.
- Added AI powered features that help our customers sell more
such as AI sales funnels and generative AI learning product
building tools. The launch of an AI service layer built into the
Thinkific platform will empower the continued innovation of AI
tools for our customers.
- In Q1 2023, Thinkific Payments reached a major milestone by
surpassing $100 million in total
payments volume processed, six quarters after launch. Thinkific
doubled the total payment volume processed in half that time,
exceeding the $200 million mark in
Q4.
- Thinkific obtained SOC 2 Type 1 cybersecurity compliance
certification through the successful completion of the Service
Organization Control (SOC) 2 Type 1 audit with no findings. The
certification affirms that the Company's information security
practices, policies, procedures, and operations meet the stringent
SOC 2 standards for security.
- Launched an automated sales tax solution, powered by Stripe,
which removes the complexity and confusion associated with sales
taxes for our Thinkific Payments customers, allowing them to focus
on growing their business rather than tracking and remitting
taxes.
- Provided Buy Now, Pay Later (BNPL) credit options through
providers Affirm, Klarna and Afterpay, Thinkific's BNPL
functionality allows customers to more easily sell higher-priced
products, and provide their students with more flexible payment
options. The latest functionality enables Thinkific's customers to
offer credit at checkout options thereby increasing accessibility
of their products to wider audiences and driving increased
sales.
- Added advanced analytics capabilities that provide Thinkific
customers with deeper insights into their enrollments, orders,
student and course engagement, revenue and bottom line business
performance, so they and their teams can track ROI and make smart,
informed decisions to grow and scale their businesses quickly and
effectively.
- Launched mobile app solutions "Thinkific Mobile", and "Branded
Mobile". that enable creators to reach their audience anywhere,
anytime. "Thinkific Mobile" is a dedicated Thinkific app that makes
course content and communities more easily available to students on
the device they use the most. "Branded Mobile", is a fully
customizable mobile app development solution for creators who want
their own brand, on their own app, and enables creators to deliver
incredible educational and community experiences that meet their
students exactly where and when they want to learn.
- Introduced "Thinkific Analytics": New dashboards that provide
valuable insights to creators helping them earn more, and provide
more impactful learning experiences. The analytics tool offers
superior performance and usability, including data on enrollments,
orders, revenue, and course engagement.
- Completed the localization of pricing across the United Kingdom and European Union which
removes a barrier to new creators getting started in these
territories.
(1)
|
Non-IFRS measure. See
"Non-IFRS Measures" and the reconciliation to the most directly
comparable IFRS measure.
|
Outlook
For the first quarter of 2024, the Company expects Revenue of
$15.8 million - $16.0 million. We will continue to invest
in the business to accelerate topline growth; however, we are
committed to maintaining positive Adjusted EBITDA
Actual results may differ materially from Thinkific's financial
outlook as a result of, among other things, the factors described
under "Forward-Looking Statements" below.
Quarterly Conference Call and
Webcast Information
A conference call will be held at 5:00 PM
ET (2:00 PM PT) on
March 4, 2024 to discuss Thinkific's
fourth quarter financial and operational results. To participate in
the call, please dial 1.888.664.6383 (US/Canada toll-free) or 1.416.764.8650
(International/Toronto). For those
unable to participate, a replay will be available an hour after the
event by dialing 1.888.390.0541 (US/Canada toll-free) or 1.416.764.8677
(International/Toronto). The
passcode is 823394 #. The replay will expire at midnight ET on March 11,
2024. The conference call will also be available via webcast
on the Investor Relations section of Thinkific's website
at investors.thinkific.com/events-and-presentations.
Thinkific's consolidated financial statements and accompanying
notes, and Management's Discussion and Analysis for the three
months and year ended December 31,
2023 are available on the Company's website at
www.thinkific.com and on SEDAR at www.sedar.com.
About Thinkific
Thinkific (TSX:THNC) makes it simple for Creator Educators and
established businesses of any size to scale and generate revenue by
teaching what they know. Our Platform gives businesses everything
they need to build, market, and sell digital learning products -
from courses to communities - and to run their business
seamlessly under their own brand, on their own site. Thinkific's
50,000+ active customers earn hundreds of millions of dollars in
direct course, membership and community sales while teaching tens
of millions of students. Thinkific is headquartered in Vancouver, Canada, with a distributed
team.
For more information, please visit www.thinkific.com.
Non-IFRS Measures
The information presented within this press release includes
"Adjusted EBITDA" and certain industry metrics. The "Adjusted
EBITDA" is not a recognized measure under International Financial
Reporting Standards ("IFRS") as issued by the International
Accounting Standards Board, does not have a standardized meaning
prescribed by IFRS, and is therefore unlikely to be comparable to
similar measures presented by other companies. Rather, this measure
is provided as additional information to complement those IFRS
measures by providing further understanding of our results of
operations from management's perspective. Accordingly, it should
not be considered in isolation nor as a substitute for analysis of
our financial information reported under IFRS. We also use certain
industry metrics: "Annual Recurring Revenue", "Paying Customers",
"Average Revenue per User", "Gross Merchandise Volume" and "Gross
Payments Volume". These industry metrics are unaudited and are not
directly derived from our financial statements. The non-IFRS
measure and industry metrics are used to provide investors with
supplemental measures of our operating performance and thus
highlight trends in our core business that may not otherwise be
apparent when relying solely on IFRS measures. We also believe that
securities analysts, investors and other interested parties
frequently use non-IFRS measures and industry metrics in the
evaluation of issuers. Our management also uses the non-IFRS
measure and industry metrics in order to facilitate operating
performance comparisons from period to period, to prepare annual
operating budgets and forecasts and to determine components of
management compensation.
"Adjusted EBITDA" is defined as net income (loss) excluding
taxes, interest, depreciation and amortization (or EBITDA), as
adjusted for stock-based compensation, foreign exchange (gain)
loss, finance income, restructuring costs and loss on disposal of
property and equipment. Adjusted EBITDA does not have a
standardized meaning under IFRS and is not a measure of operating
income, operating performance or liquidity presented in accordance
with IFRS, and is subject to important limitations.
Please refer to "Reconciliation to IFRS from Non-IFRS measures"
in this press release for more information.
(1)
|
Non-IFRS measure. See
"Non-IFRS Measures" and the reconciliation to the most directly
comparable IFRS measure.
|
Key Performance
Indicators
We monitor the following industry metrics to help us evaluate
our business, measure our performance, identify trends affecting
our business, formulate business plans and make strategic
decisions: "Annual Recurring Revenue" or "ARR", "Average Revenue
per User" or "ARPU", "Gross Merchandise Volume" or "GMV",
"Paying Customers" and "Gross Payments Volume" or "GPV". Our key
performance indicators may be calculated in a manner different than
similar key performance indicators used by other companies.
"Paying Customers" is the count of unique Thinkific
subscribers on paid plans as of period end, excluding all trial and
free customers, and including both monthly and annual
subscribers.
"ARPU" is the average monthly Revenue per Paying
Customer in the quarter. ARPU is calculated by taking the average
Revenue for each month in the quarter and dividing this by the
average number of Paying Customers for the same quarter.
"ARR" is the annual value of all current Paying Customer
subscriptions at the end of the period, with the number of Paying
Customers multiplied by 12 times the average monthly subscription
plan fee in effect on the last day of that period.
"GMV" is the total dollar value of all transactions
of course sales, membership subscriptions, or other products or
services by our customers, facilitated through our platform during
the period, net of refunds. GMV does not include transactions for
course sales, membership subscriptions, or other products or
services processed by APIs or certain apps where the Company does
not record the transaction value.
"GPV" is the total dollar value of transactions processed
using Thinkific Payments in the period, net of refunds and
inclusive of sales taxes where applicable. GPV does not represent
revenue earned by us. We believe that growth in GPV is an indicator
of success of our customers in monetizing their learning products
and of our Thinkific Payments offering. It is also a positive
growth driver of revenue, which is derived from payment processing
fees. Revenue earned from Thinkific Payments is included in our
commerce revenue.
Forward-Looking
Statements
This press release includes forward-looking statements and
forward–looking information within the meaning of applicable
securities laws in Canada.
Forward-looking statements and information may relate to our future
financial outlook and anticipated events or results and may include
information regarding our financial position, business strategy,
growth strategies, addressable markets, budgets, operations,
financial results, taxes, dividend policy, plans and objectives.
Particularly, information regarding our expectations of future
results, performance, achievements, prospects or opportunities or
the markets in which we operate is forward-looking information. In
some cases, forward-looking information can be identified by the
use of forward-looking terminology such as "plans", "targets",
"trends", "directional indicator", "indicator", "future success",
"expects", "is expected", "opportunity", "budget", "scheduled",
"estimates", "outlook", "forecasts", "projection", "scalability",
"trajectory", "prospects", "strategy", "intends", "anticipates",
"adoption", "believes", or variations of such words and phrases or
statements that certain actions, events or results "may", "could",
"would", "might" or, "will", "occur" or "be achieved", and similar
words, or the negative of these terms and similar terminology. In
addition, any statements that refer to expectations, intentions,
projections or other characterizations of future events or
circumstances contain forward-looking information. Statements
containing forward-looking information are not historical facts but
instead represent management's expectations, estimates and
projections regarding future events or circumstances.
Forward-looking statements in this press release include, but are
not limited to statements regarding our financial position,
management's ability to effectively invest, increase business
efficiencies necessary to build and maintain a sustainable cost
structure; business strategy, budgets, operations, investments,
financial results, our ability to retain a profitable Adjusted
EBITDA run rate, plans and objectives around growth and
profitability; industry trends; growth in our industry; our growth
rates and growth strategies including our product-led growth
strategy through the introduction of additional features to support
the success of our customers; addressable markets for our
solutions; customer acquisition improvements; the achievement of
advances in and expansion of our offered platform service (defined
as "Thinkific Platform" and "Our Platform" in the 2022 Annual
Information Form); the roll-out, development and success of new
products, features, and services; the expectations regarding our
revenue and the revenue generation potential of Our Platform and
other products; and Thinkific's commitment towards strong corporate
governance, the expected benefits from the collective experience of
the company's board directors, their experience and skill set as a
member of the board of directors and the expected benefits that
board directors may bring to position the Company for greater
success and value creation in the future; and our competitive
position in our industry.
Forward-looking statements and information are based on our
opinions, estimates and assumptions that, while considered by the
Company to be appropriate and reasonable as of the date of this
press release, are subject to known and unknown risks,
uncertainties, and other factors that may cause the actual results,
level of activity, performance or achievements to be materially
different from those expressed or implied by such forward-looking
information, including, but not limited to, the Company's ability
to execute on its growth strategies; the impact of changing
conditions and increasing competition in the global e-learning
market in which the Company operates; the Company's ability to keep
pace with technological and marketplace changes including, but not
limited to the ethical, legal and regulatory implications in the
advancement and potential use of artificial intelligence;
fluctuations in currency exchange rates and volatility in financial
markets; changes in attitudes, financial condition and demand of
our target market; developments and changes in applicable laws and
regulations; and such other factors discussed in greater detail
under the "Risk Factors" section of our Annual Information Form
("AIF").
Forward-looking statements and information are necessarily based
upon estimates and assumptions, which are inherently subject to
significant business, economic and competitive uncertainties and
contingencies, many of which are beyond the Company's control and
many of which, regarding future business decisions, are subject to
change. Assumptions or factors underlying the Company's
expectations regarding forward-looking statements or information
contained in this press release include, among others: our ability
to continue investing in infrastructure to support our growth and
brand recognition; our ability to continue maintaining, innovating,
improving and enhancing our technological infrastructure and
functionality, performance, reliability, design, security and
scalability of our Platform (as defined in our AIF); our ability to
maintain existing relationships with customers (as defined in our
AIF) and to continue to expand our customers' use of our platform;
our ability to acquire new customers; our ability to maintain
existing material relationships on similar terms with service
providers, suppliers, partners and other third parties; our ability
to build our market share and enter new markets and industry
verticals; the continued development, rollout, integration and
success of new products, features, and services; our ability to
retain key personnel; our ability to maintain and expand geographic
scope; our ability to execute on our expansion and growth plans;
our ability to obtain and maintain existing financing on acceptable
terms; currency exchange and interest rates; the impact of
competition; the changes and trends in our industry or the global
economy; and the changes in laws, rules, regulations, and global
standards. The foregoing list of assumptions cannot be considered
exhaustive.
If any of these risks or uncertainties materialize, or if the
opinions, estimates or assumptions underlying the forward-looking
information prove incorrect, actual results or future events might
vary materially from those anticipated in the forward-looking
information provided herein. The opinions, estimates or assumptions
referred to above are described in greater detail in "Summary of
Factors Affecting our Performance" and in the "Risk Factors"
section of our 2023 Annual Information Form, which is available
under our profile on SEDAR+ at www.sedarplus.ca, should be
considered carefully by prospective investors. Although we have
attempted to identify important risk factors that could cause
actual results to differ materially from those contained in
forward-looking information, there may be other risk factors not
presently known to us or that we presently believe are not
material, that could also cause actual results or future events to
differ materially from those expressed in such forward-looking
information. There can be no assurance that such information will
prove to be accurate, as actual results and future events could
differ materially from those anticipated in such information. No
forward-looking statement is a guarantee of future results.
Accordingly, you should not place undue reliance on forward-looking
information, which speaks only as of the date made. The
forward-looking information contained in this press release
represents our expectations as of the date specified herein, and
are subject to change after such date. However, we disclaim any
intention or obligation or undertaking to update or revise any
forward-looking information whether as a result of new information,
future events or otherwise, except as required under applicable
securities laws.
All of the forward-looking information contained in this press
release is expressly qualified by the foregoing cautionary
statements. Readers are cautioned that any such forward-looking
information should not be used for purposes other than for which it
is disclosed.
THINKIFIC LABS INC.
Consolidated Statements of Financial Position
(expressed in U.S. dollars)
|
December 31,
2023
|
December 31,
2022
|
|
$
|
$
|
Assets
|
|
|
Current
assets
|
|
|
Cash and cash
equivalents
|
86,610,721
|
93,846,091
|
Trade and other
receivables
|
4,097,321
|
2,712,671
|
Prepaid expenses and
other assets
|
3,173,932
|
1,797,108
|
Contract acquisition
assets
|
527,738
|
322,643
|
Lease
receivable
|
159,748
|
—
|
Derivative
asset
|
569,803
|
—
|
Total current
assets
|
95,139,263
|
98,678,513
|
|
|
|
Property and
equipment
|
853,245
|
1,507,600
|
Lease right-of-use
assets
|
812,367
|
2,005,835
|
Contract acquisition
assets
|
874,709
|
660,185
|
Intangible
assets
|
109,530
|
118,275
|
Lease
receivable
|
5,540
|
—
|
Total
assets
|
97,794,654
|
102,970,408
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
Current
liabilities
|
|
|
Accounts payable and
accrued liabilities
|
5,294,145
|
4,927,349
|
Lease
liabilities
|
555,024
|
443,928
|
Deferred
revenue
|
9,528,815
|
8,238,516
|
Total current
liabilities
|
15,377,984
|
13,609,793
|
|
|
|
Lease
liabilities
|
476,595
|
1,512,180
|
Total
liabilities
|
15,854,579
|
15,121,973
|
|
|
|
Shareholders'
equity
|
|
|
Share
capital
|
147,739,303
|
146,179,189
|
Contributed
surplus
|
8,667,182
|
6,925,869
|
Accumulated other
comprehensive income (loss)
|
531,690
|
(38,113)
|
Accumulated
deficit
|
(74,998,100)
|
(65,218,510)
|
Total shareholders'
equity
|
81,940,075
|
87,848,435
|
Total liabilities
and shareholders' equity
|
97,794,654
|
102,970,408
|
THINKIFIC LABS INC.
Consolidated Statements of Net Income (Loss) and Comprehensive
Income (Loss)
(expressed in U.S. dollars)
|
Three months
ended
December 31,
|
Twelve months
ended
December 31,
|
|
2023
|
2022
|
2023
|
2022
|
|
$
|
$
|
$
|
$
|
Revenue
|
15,573,536
|
13,807,930
|
59,054,073
|
51,476,010
|
Cost of
revenue
|
3,905,354
|
3,044,670
|
14,492,581
|
12,362,462
|
Gross
profit
|
11,668,182
|
10,763,260
|
44,561,492
|
39,113,548
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Sales and
marketing
|
4,847,098
|
6,135,512
|
20,767,447
|
25,670,240
|
Research and
development
|
4,802,726
|
5,937,660
|
19,470,932
|
27,450,046
|
General and
administrative
|
3,187,609
|
4,064,652
|
14,924,054
|
16,936,764
|
Restructuring
|
(60,698)
|
—
|
2,940,734
|
2,287,885
|
Total operating
expenses
|
12,776,735
|
16,137,824
|
58,103,167
|
72,344,935
|
|
|
|
|
|
Operating
loss
|
(1,108,553)
|
(5,374,564)
|
(13,541,675)
|
(33,231,387)
|
|
|
|
|
|
Other income
(expenses)
|
|
|
|
|
Finance income
(expense)
|
897,026
|
702,604
|
3,477,412
|
1,427,801
|
Foreign exchange gain
(loss)
|
512,710
|
1,005,702
|
434,299
|
(4,618,051)
|
Loss on disposal of
property and equipment
|
—
|
—
|
(149,626)
|
—
|
Total other income
(expenses)
|
1,409,736
|
1,708,306
|
3,762,085
|
(3,190,250)
|
|
|
|
|
|
Net income
(loss)
|
301,183
|
(3,666,258)
|
(9,779,590)
|
(36,421,637)
|
|
|
|
|
|
Other comprehensive
income
|
|
|
|
|
Unrealized gain/loss on
derivatives
|
569,803
|
—
|
569,803
|
—
|
|
|
|
|
|
Total comprehensive
income (loss)
|
870,986
|
(3,666,258)
|
(9,209,787)
|
(36,421,637)
|
|
|
|
|
|
Weighted average number
of common
shares outstanding - basic
|
81,366,415
|
79,586,034
|
80,775,745
|
78,701,528
|
|
|
|
|
|
Weighted average number
of common
shares outstanding - diluted
|
84,644,590
|
79,586,034
|
80,775,745
|
78,701,528
|
|
|
|
|
|
Net Income (loss)
per share
|
|
|
|
|
Basic
|
$
—
|
$
(0.05)
|
$
(0.12)
|
$
(0.46)
|
Diluted
|
$
—
|
$
(0.05)
|
$
(0.12)
|
$
(0.46)
|
THINKIFIC LABS INC.
Consolidated Statements of Cash Flows
(expressed in U.S. dollars)
|
|
Years
ended
December
31,
|
|
|
2023
|
2022
|
|
|
$
|
$
|
Cash from (used
in):
|
|
|
|
Operating
activities
|
|
|
|
Net loss
|
|
(9,779,590)
|
(36,421,637)
|
Items not affecting
cash and cash equivalents:
|
|
|
|
Depreciation and
amortization
|
|
1,341,555
|
1,195,702
|
Loss on disposal of
property and equipment
|
|
149,626
|
—
|
Stock-based
compensation
|
|
5,751,065
|
2,786,162
|
Unrealized foreign
exchange (gain) loss
|
|
(447,572)
|
4,652,441
|
Finance
expense
|
|
(3,477,412)
|
(1,427,801)
|
|
|
|
|
Changes in non-cash
working capital:
|
|
|
|
Trade and other
receivables
|
|
(605,103)
|
(1,041,275)
|
Prepaid expenses and
other assets
|
|
(1,467,310)
|
938,071
|
Contract acquisition
assets
|
|
(820,379)
|
(652,784)
|
Accounts payable and
accrued liabilities
|
|
(510,094)
|
1,260,932
|
Deferred
revenue
|
|
1,290,299
|
1,609,767
|
Cash used in
operating activities
|
|
(5,426,133)
|
(25,853,392)
|
|
|
|
|
Investing
activities
|
|
|
|
Proceeds on disposal of
property and equipment
|
|
70,974
|
—
|
Investment in property
and equipment
|
|
(17,604)
|
(1,232,537)
|
Investment in
intangible assets
|
|
—
|
(26,984)
|
Cash from (used in)
investing activities
|
|
53,370
|
(1,259,521)
|
|
|
|
|
Financing
activities
|
|
|
|
Operating lease
payments
|
|
(531,705)
|
(521,952)
|
Payments received on
net investment in finance lease
|
|
73,289
|
—
|
Exercise of stock
options
|
|
230,554
|
280,768
|
Tax remittances on
stock based compensation
|
|
(1,286,394)
|
—
|
Shares repurchased for
cancellation under normal course issuer bid
|
|
(900,158)
|
—
|
Cash used in
financing activities
|
|
(2,414,414)
|
(241,184)
|
|
|
|
|
Effect of foreign
exchange on cash and cash equivalents
|
|
551,807
|
(4,854,645)
|
Decrease in cash and
cash equivalents
|
|
(7,235,370)
|
(32,208,742)
|
Cash and cash
equivalents, beginning of year
|
|
93,846,091
|
126,054,833
|
Cash and cash
equivalents, end of year
|
|
86,610,721
|
93,846,091
|
Reconciliation from IFRS to Non-IFRS Measures
(unaudited)
(expressed in thousands of U.S. dollars)
|
Three months
ended
December
31,
|
Years
ended
December
31,
|
|
2023
$
|
2022
$
|
2023
$
|
2022
$
|
|
(In thousands of
U.S. dollars)
|
Net income
(loss)
|
301
|
(3,666)
|
(9,780)
|
(36,422)
|
Stock-based
compensation
|
1,401
|
663
|
5,751
|
2,786
|
Depreciation and
amortization
|
318
|
328
|
1,342
|
1,196
|
Foreign exchange (gain)
loss
|
(513)
|
(1,006)
|
(434)
|
4,618
|
Finance
income
|
(897)
|
(703)
|
(3,477)
|
(1,428)
|
Restructuring costs
(1)
|
(61)
|
—
|
3,435
|
2,875
|
Loss on disposal of
property and equipment
|
—
|
—
|
150
|
—
|
Adjusted
EBITDA
|
550
|
(4,383)
|
(3,014)
|
(26,374)
|
(1)
|
Represents employee
compensation for severance amounts for Company wide restructurings
in the first quarters of 2023 and 2022. Credit in the fourth
quarter relates to accrual reversal due to employees with
termination dates in the fourth quarter of 2023 being retained by
the Company.
|
SOURCE Thinkific Labs Inc.