Page | |
Condensed Consolidated Financial Statements of Eddyfi Holding Inc | |
Condensed Consolidated Statement of Financial Position | |
Condesnsed Consolidated Statement of Loss and Other Comprehensive Loss | |
Condensed Consolidated Statement of Changes in Shareholders’ Equity | |
Condensed Consolidated Statement of Cash Flows | |
Notes to Condensed Consolidated Interim Financial Statements |
Note | March 31, 2026 | |
ASSETS | ||
CURRENT ASSETS: | ||
Cash | $14,980 | |
Trade and other receivables | 4 | 60,060 |
Contract assets | 2,214 | |
Income taxes receivable | 979 | |
Tax credits receivable | 5,145 | |
Inventories | 5 | 55,246 |
Prepaid expenses | 5,922 | |
Total current assets | 144,546 | |
Tax credits receivable | 3,664 | |
Property and equipment | 6 | 6,919 |
Right-of-use assets | 7 | 32,126 |
Deferred tax asset | 190 | |
Intangible assets | 8 | 183,414 |
Goodwill | 9 | 345,103 |
Total assets | $715,962 | |
LIABILITIES AND EQUITY | ||
CURRENT LIABILITIES: | ||
Trade and other payables | 10 | 27,463 |
Income taxes payable | 1,411 | |
Current portion of deferred revenues | 7,952 | |
Current portion of long-term debt | 11 | 20,206 |
Current portion of finance lease liabilities | 12 | 2,491 |
Total current liabilities | 59,523 | |
Deferred revenues | 3,509 | |
Long-term debt | 11 | 325,221 |
Finance lease liabilities | 12 | 33,899 |
Contingent consideration payable | 19 | 194 |
Other non-current liabilities | 267 | |
Deferred tax liabilities | 34,130 | |
Total liabilities | 456,743 | |
Shareholders' equity: | ||
Share capital | 241,489 | |
Contributed surplus | 6,249 | |
Retained earnings | 20,933 | |
Accumulated other comprehensive loss | (9,452) | |
Total shareholders’ equity | 259,219 | |
Subsequent events (Note 21) | ||
Total liabilities and shareholders’ equity | $715,962 |
/s/ Lauren Galbraith |
Lauren Galbraith, Director |
Note | March 31, 2026 | |
Revenues | $57,133 | |
Cost of sales | 28,242 | |
Gross profit | 28,891 | |
Operating expenses: | 14 | |
Selling and marketing | 12,218 | |
General and administrative | 10,764 | |
Research and development | 1,418 | |
Acquisition, integration and restructuring costs | 16 | 537 |
Profit from operating activities | 3,954 | |
Net finance costs | 15 | 9,737 |
Loss before income taxes | (5,783) | |
Income taxes (recovered) | (1,632) | |
Net loss | (4,151) | |
Other comprehensive loss, net of tax | ||
Item that may be reclassified subsequently to net income | ||
Foreign currency translation adjustment | (528) | |
Total comprehensive loss | $(4,679) |
Share Capital | Contributed Surplus | Retained Earnings (Deficit) | Accumulated Other Comprehensive Loss | Total | |
Balance at December 31, 2025 | $241,489 | $6,249 | $25,084 | $(8,924) | $263,898 |
Net loss | (4,151) | (4,151) | |||
Other comprehensive loss | (528) | (528) | |||
Balance at March 31, 2026 | $241,489 | $6,249 | $20,933 | $(9,452) | $259,219 |
Note | March 31, 2026 | |
Cash provided by (used in): | ||
Operating activities: | ||
Net loss: | $(4,151) | |
Adjustments for: | ||
Depreciation of property and equipment | 6 | 636 |
Depreciation of right-of-use assets | 7 | 962 |
Amortization of intangible assets | 8 | 8,239 |
Income taxes (recovered) | (1,632) | |
Net finance costs | 15 | 9,737 |
Net change in non-cash working capital items | 17 | 990 |
Non-current tax credits receivable | (274) | |
Other non-current liabilities | 10 | |
Non-current deferred revenues | (1,597) | |
Income taxes paid | (33,955) | |
(21,035) | ||
Investing activities: | ||
Payment of contingent consideration | 19 | (2,958) |
Acquisition of property and equipment | 6 | (851) |
Acquisition of intangible assets | 7 | (3,126) |
(6,935) | ||
Financing activities: | ||
Proceeds from long-term debt | 11 | 37,000 |
Finance costs paid | (12,157) | |
Repayment of long-term debt | 11 | (500) |
Payment of lease liabilities | (492) | |
23,851 | ||
Effect of movements in exchange rates on cash | (143) | |
Net change in cash | (4,262) | |
Cash, net of bank overdraft, beginning of year | 19,242 | |
Cash, end of period | $14,980 |
March 31, 2026 | |
Trade accounts receivable | $52,848 |
Sales taxes recoverable | 1,617 |
Other receivables | 13 |
Trade receivables with companies under control of a shareholder of the Company having | 5,582 |
significant influence over the Company | |
$60,060 |
March 31, 2026 | |
Raw materials | $41,303 |
Work in process | 2,168 |
Finished goods | 11,775 |
$55,246 |
March 31, 2026 | |||||
Office equipment | Tooling and production equipment | Demonstration equipment | Leasehold improvements | Total | |
Cost: | |||||
Balance as at December 31, 2025 | $7,343 | $7,981 | $5,808 | $2,095 | $23,227 |
Additions | 509 | 207 | 97 | 38 | 851 |
Disposals | 7 | 15 | (29) | — | (7) |
Effect of foreign exchange differences | (26) | (6) | (58) | (15) | (105) |
Balance as at March 31, 2026 | $7,833 | $8,197 | $5,818 | $2,118 | $23,966 |
Accumulated depreciation: | |||||
Balance as at December 31, 2025 | $5,427 | $5,020 | $5,060 | $1,016 | $16,523 |
Depreciation expense | 208 | 294 | 85 | 49 | 636 |
Effect of foreign exchange differences | (15) | (39) | (52) | (6) | (112) |
Balance as at March 31, 2026 | $5,620 | $5,275 | $5,093 | $1,059 | $17,047 |
Carrying amounts | |||||
Balance as at December 31, 2025 | $1,916 | $2,961 | $748 | $1,079 | $6,704 |
Balance as at March 31, 2026 | $2,213 | $2,922 | $725 | $1,059 | $6,919 |
Buildings | Vehicles | Total | |
Balance as at December 31, 2025 | $32,949 | $195 | $33,144 |
Depreciation expense | (934) | (28) | (962) |
Effect of foreign exchange differences | (53) | (3) | (56) |
Balance as at March 31, 2026 | $31,962 | $164 | $32,126 |
March 31, 2026 | |||||||
Technologies | Client relationships | Finite-lived trade names | Non-compete agreements | Development costs | Software and website | Total | |
Cost: | |||||||
Balance as at December 31, 2025 | $99,855 | $134,686 | $14,299 | $2,695 | $55,456 | $10,253 | $317,244 |
Additions | — | — | — | — | 3,046 | 80 | 3,126 |
Effect of foreign exchange differences | (907) | (795) | (152) | (35) | (474) | (12) | (2,375) |
Balance as at March 31, 2026 | $98,948 | $133,891 | $14,147 | $2,660 | $58,028 | $10,321 | $317,995 |
Accumulated amortization: | |||||||
Balance as at December 31, 2025 | $43,201 | $53,932 | $6,284 | $1,873 | $14,352 | $7,927 | $127,569 |
Amortization expense | 2,821 | 3,387 | 392 | 111 | 1,174 | 354 | 8,239 |
Effect of foreign exchange differences | (537) | (382) | (75) | (26) | (202) | (5) | (1,227) |
Balance as at March 31, 2026 | $45,485 | $56,937 | $6,601 | $1,958 | $15,324 | $8,276 | $134,581 |
Carrying amounts | |||||||
Balance as at December 31, 2025 | $56,654 | $80,754 | $8,015 | $822 | $41,104 | $2,326 | $189,675 |
Balance as at March 31, 2026 | $53,463 | $76,954 | $7,546 | $702 | $42,704 | $2,045 | $183,414 |
March 31, 2026 | |
Balance, beginning of year | $346,345 |
Effect of foreign exchange differences | (1,242) |
Carrying amount | $345,103 |
March 31, 2026 | |
Trade accounts payable | $9,317 |
Government remittances | 811 |
Accrued interest | 554 |
Salaries payable | 10,988 |
Accrued liabilities | 3,545 |
Trade payables - companies under control of a shareholder of the Company having significant influence | 2,248 |
over the Company | |
$27,463 |
March 31, 2026 | |
Term loan (i) | $177,872 |
Revolving credit facility (ii) | 147,000 |
Other | 349 |
325,221 | |
Current portion of long-term debt | 20,206 |
$345,427 |
2026 | $20,206 |
2027 | 326,143 |
$346,349 |
March 31, 2026 | |
Balance as at December 31, 2025 | $308,749 |
Cash provided by (used in) financing activities: | |
Proceeds from revolving credit facility | 37,000 |
Repayment of term loan | (500) |
$345,249 | |
Non-cash changes: | |
Accretion of interest | 184 |
Effect of foreign exchange difference | (6) |
Balance as at March 31, 2026 | $345,427 |
March 31, 2026 | |
Balance at December 31, 2025 | $37,287 |
Payment of lease liabilities | (1,201) |
Interest expense on lease liabilities | 709 |
Effect of foreign exchange differences | (405) |
Balance at March 31, 2026 | 36,390 |
Current portion of finance lease liabilities | 2,491 |
Non-current portion of finance lease liabilities | $33,899 |
March 31, 2026 | |
Depreciation of right-of-use assets | $962 |
Interest of lease liabilities | 709 |
$1,671 |
March 31, 2026 | |
Operating activity: | |
Cash outflow for interest portion of lease liabilities, included within net finance cost | $(709) |
Financing activity: | |
Cash outflow for capital portion of lease liabilities | (492) |
Total cash outflow related to leases | $(1,201) |
March 31, 2026 | |
Sale of inspection devices | $45,415 |
Access to the Company’s software | 2,948 |
Service and hardware maintenance plans | 6,250 |
Consulting engineering services | 1,086 |
Sales of customized inspection devices | 1,367 |
Other revenues | 67 |
Total revenues | $57,133 |
March 31, 2026 | |
Employee benefits | $22,195 |
Depreciation of property and equipment | 636 |
Depreciation of right-of-use assets | 962 |
Amortization of intangible assets | 8,239 |
Purchase of supplies | 12,180 |
Professional fees | 1,937 |
Subcontracting | 380 |
Travel expenses | 1,238 |
Office expenses | 1,382 |
Software and license | 2,255 |
Government grants | (328) |
Other | 1,566 |
Total cost of sales, selling and marketing, general and administrative, and research and development expenses | $52,642 |
March 31, 2026 | |
Selling and marketing expenses | (6) |
Research and development expenses | 334 |
$328 |
March 31, 2026 | |
Interest on long-term debt | $6,315 |
Interest on lease liabilities | 709 |
Foreign exchange loss | 1,603 |
Other | 1,110 |
Net finance costs | $9,737 |
March 31, 2026 | |
Business acquisition and integration costs | $8 |
Separation costs | 131 |
Financing costs | 398 |
Total acquisition, integration and restructuring costs | $537 |
March 31, 2026 | |
Trade and other receivables | $6,642 |
Contract assets | 481 |
Tax credits receivable | (29) |
Inventories | (2,037) |
Prepaid expenses | (818) |
Trade and other payables | (4,323) |
Deferred revenues | 1,074 |
$990 |
March 31, 2026 | |
Balance as at December 31, 2025 | $(3,133) |
Payment contingent consideration | 2,958 |
Foreign exchange gain | (18) |
Balance as at March 31, 2026 | $(194) |
March 31, 2026 | |
Employee Benefits | $252 |
Total | $252 |