Newtopia Reports Third Quarter 2024 Financial Results
| |
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
| |
2024 |
|
2023 |
|
2024 |
|
2023 |
| |
$ |
|
$ |
|
$ |
|
$ |
| Revenue |
986,116 |
|
2,434,606 |
|
4,369,086 |
|
7,440,297 |
| Cost of revenue |
(651,969) |
|
(1,040,988) |
|
(2,359,758) |
|
(3,501,663) |
| Gross profit |
334,147 |
|
1,393,618 |
|
2,009,328 |
|
3,938,634 |
| |
|
|
|
|
|
|
|
| Gross profit margin |
34 |
|
57 |
|
46 |
|
53 |
Reconciliation of Total Operating Expenses to Adjusted Operating Expenses
| |
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
| |
2024 |
|
2023 |
|
2024 |
|
2023 |
| |
$ |
|
$ |
|
$ |
|
$ |
| Total expenses |
1,978,493 |
|
2,164,039 |
|
6,038,822 |
|
7,313,195 |
| Add (Subtract) |
|
|
|
|
|
|
|
|
|
(54,851) |
|
(158,584) |
|
(195,941) |
|
(466,887) |
|
|
(483) |
|
(1,386) |
|
(1,953) |
|
(4,965) |
|
|
(300,997) |
|
(246,556) |
|
(844,321) |
|
(593,979) |
|
|
(2,000) |
|
- |
|
(2,000) |
|
- |
|
|
- |
|
(5,221) |
|
- |
|
(26,784) |
|
|
(256,482) |
|
(145,024) |
|
(496,171) |
|
(376,990) |
|
|
(44,984) |
|
(39,710) |
|
(130,884) |
|
(107,500) |
|
|
2,094 |
|
17,302 |
|
32,843 |
|
(36,791) |
|
|
- |
|
3,111 |
|
(9,797) |
|
10,314 |
| |
|
|
|
|
|
|
|
| Adjusted operating expenses |
1,320,790 |
|
1,579,015 |
|
4,390,598 |
|
5,700,657 |
Unaudited Adjusted Operating Loss
| |
Three Months Ended Sep 30, |
|
Nine Months Ended Sep 30, |
||||
| |
2024 |
|
2023 |
|
2024 |
|
2023 |
| |
$ |
|
$ |
|
$ |
|
$ |
| Gross profit |
334,147 |
|
1,393,618 |
|
2,009,328 |
|
3,938,634 |
| Add back amortization of intangible asset |
- |
|
206,509 |
|
- |
|
619,537 |
| Adjusted gross profit |
334,147 |
|
1,600,127 |
|
2,009,328 |
|
4,558,171 |
| Adjusted operating expenses |
(1,320,790) |
|
(1,579,015) |
|
(4,390,598) |
|
(5,700,657) |
| Adjusted operating loss |
(986,643) |
|
21,112 |
|
(2,381,270) |
|
(1,142,486) |
Newtopia Inc.
Condensed Interim Consolidated Statements of Financial Position (Unaudited)
As at September 30, 2024 and December 31, 2023
(Expressed in Canadian Dollars)
| |
|
|
|
|
|
| |
|
2024 |
|
2023 |
|
| |
|
$ |
|
$ |
|
| Assets |
|
|
|
|
|
| Current assets |
|
|
|
|
|
| |
Cash |
10,200 |
|
387,339 |
|
| |
Trade and other receivables |
381,061 |
|
1,400,959 |
|
| |
Contract assets |
- |
|
259,072 |
|
| |
Prepaid expenses and deposits |
137,226 |
|
101,043 |
|
| |
Inventories |
91,654 |
|
115,232 |
|
| |
Deferred costs |
41,979 |
|
64,583 |
|
| |
|
|
|
|
|
| |
|
662,120 |
|
2,328,228 |
|
| |
|
|
|
|
|
| |
Property and equipment |
2,712 |
|
4,665 |
|
| |
|
|
|
|
|
| |
|
664,832 |
|
2,332,893 |
|
| |
|
|
|
|
|
| Liabilities |
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
| |
Trade and other payables |
2,415,716 |
|
1,825,356 |
|
| |
Credit facility |
4,865,674 |
|
4,767,006 |
|
| |
Promissory note |
200,000 |
|
- |
|
| |
Contract Liability |
48,746 |
|
- |
|
| |
Deferred revenue |
- |
|
48,185 |
|
| |
Debentures |
5,735,672 |
|
3,723,530 |
|
| |
|
13,265,808 |
|
10,364,077 |
|
| |
|
|
|
|
|
| |
Debentures |
- |
|
1,387,476 |
|
| |
|
13,265,808 |
|
11,751,553 |
|
| |
|
|
|
|
|
| Shareholders' Equity (Deficit) |
|
|
|
|
|
| |
Common shares |
49,754,858 |
|
49,404,596 |
|
| |
Contributed surplus |
14,648,104 |
|
14,151,188 |
|
| |
Deficit |
(77,003,938) |
|
(72,974,444) |
|
| |
|
(12,600,976) |
|
(9,418,660) |
|
| |
|
664,832 |
|
2,332,893 |
|
Newtopia Inc.
Condensed Interim Consolidated Statements of Loss and Comprehensive Loss (Unaudited)
Three Months Ended September 30, 2024
(Expressed in Canadian Dollars)
| |
|
2024 |
2023 |
|
| |
|
$ |
$ |
|
| Revenue |
986,116 |
2,434,606 |
|
|
| Cost revenue |
|
651,969 |
1,040,988 |
|
| Gross profit |
|
334,147 |
1,393,618 |
|
| |
|
|
|
|
| Operating expenses |
|
|
|
|
|
|
366,732 |
446,504 |
|
|
|
|
163,261 |
317,544 |
|
|
|
|
790,797 |
814,967 |
|
|
|
|
54,851 |
158,584 |
|
|
|
|
|
483 |
1,386 |
|
| |
|
1,376,124 |
1,738,985 |
|
| Other expenses (income) |
|
|
|
|
|
|
- |
5,221 |
|
|
|
|
300,997 |
246,556 |
|
|
|
|
2,000 |
- |
|
|
|
|
256,482 |
145,024 |
|
|
|
|
(2,094) |
(17,302) |
|
|
|
|
- |
(3,111) |
|
|
|
|
44,984 |
39,710 |
|
|
| |
|
|
|
|
| |
|
602,369 |
425,054 |
|
| |
|
|
|
|
| Net loss and comprehensive loss |
(1,644,346) |
(770,421) |
|
|
| |
|
|
|
|
| Loss per share |
|
|
|
|
|
|
(0.01) |
(0.01) |
|
|
| |
|
|
|
|
| Weighted average number of shares outstanding |
|
|
|
|
|
|
173,265,303 |
153,829,313 |
|
Newtopia Inc.
Condensed Interim Statements of Cash Flows (Unaudited)
Nine Months Ended September 30, 2024
(Expressed in Canadian Dollars)
| |
|
|
2024 |
2023 |
| |
|
|
$ |
$ |
| Cash flows used in operating activities |
|
|
||
| |
Net loss and comprehensive loss |
(4,029,494) |
(3,374,561) |
|
| |
Items not involving cash |
|
|
|
| |
|
Depreciation of property and equipment |
1,953 |
4,965 |
| |
|
Amortization of intangible asset |
- |
619,537 |
| |
|
Amortization of deferred finance charge |
130,884 |
107,500 |
| |
|
Debenture interest and accretion expense |
624,661 |
353,530 |
| |
|
Interest on promissory note |
2,000 |
- |
| |
|
Interest on lease obligations |
- |
26,784 |
| |
|
Debt modification |
- |
8,956 |
| |
|
Credit facility interest |
130,466 |
- |
| |
|
Share-based compensation |
195,941 |
466,887 |
| |
|
(Gain) Loss on settlement of related party payable |
9,797 |
(10,314) |
| |
|
|
(2,933,792) |
(1,796,716) |
| |
Change in non-cash working capital |
|
|
|
| |
|
Trade and other receivables |
1,019,898 |
(216,987) |
| |
|
Prepaid expenses and deposits |
(36,183) |
(33,712) |
| |
|
Inventories |
23,578 |
208,151 |
| |
|
Trade and other payables |
442,895 |
(502,016) |
| |
|
Deferred revenue |
(48,185) |
- |
| |
|
Contract asset/liability |
307,818 |
174,670 |
| |
|
|
(1,223,971) |
(2,166,610) |
| Cash flows used in investing activities |
|
|
||
| |
|
Purchase of property and equipment |
- |
(2,548) |
| |
|
|
- |
(2,548) |
| Cash flows from financing activities |
|
|
||
| |
|
Credit facility withdrawals |
(3,726,407) |
4,706,984 |
| |
|
Credit facility repayments |
3,825,080 |
(5,167,679) |
| |
|
Credit facility financing |
(93,280) |
(117,260) |
| |
|
Promissory note |
200,000 |
- |
| |
|
Repayment of lease obligation |
- |
(464,998) |
| |
|
Proceeds from private placement issuance of Units, net of costs |
641,440 |
1,467,295 |
| |
|
Proceeds from issuance of debenture units, net of costs |
- |
1,746,201 |
| |
|
Repayment of debentures |
- |
(30,000) |
| |
|
proceeds from exercise of warrants |
- |
258,299 |
| |
|
|
|
|
| |
|
|
846,833 |
2,398,842 |
| (Decrease) Increase in cash |
(377,139) |
229,684 |
||
| Cash, beginning of period |
387,339 |
345,950 |
||
| Cash, end of period |
10,200 |
575,634 |
SOURCE Newtopia Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE? 440k+Newsrooms &
Influencers 9k+
Digital Media
Outlets 270k+
Journalists
Opted In GET STARTED
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment