Full-year revenue guidance now at the higher end of the
previous range, Adjusted EBITDA guidance up
BARCELONA, Spain, Nov. 25,
2024 /PRNewswire/ -- Freightos Limited (NASDAQ:
CRGO), a leading vendor-neutral digital booking and payment
platform for the international freight industry, today reported
financial results for the quarter ended September 30, 2024. The consistent growth trend
continued, with record Transactions, record revenue, and the
highest revenue growth rate and highest adjusted EBITDA since going
public.
"Our strong third-quarter results highlight the transformative
impact our platform is making in freight digitalization,"
said Zvi Schreiber, CEO of Freightos. "We saw impressive
growth in transaction volumes, driven by our expanding network of
engaged buyers and sellers. The addition of Shipsta has further
strengthened our solution portfolio and our customer base of
enterprise shippers. We continued releasing product features at a
high rate including AI-powered features that leverage our
significant industry traction. These innovations underscore the
growing reliance of the industry on digital solutions to bring
transparency, efficiency, and resilience to global freight, a shift
in which Freightos plays a pivotal role."
"Our third-quarter results once again exceeded expectations
across all key metrics," said Ran Shalev, CFO of Freightos. "We're
pleased not only with our strong performance in transactions, Gross
Booking Value (GBV), revenue, and adjusted EBITDA, but also with
our ability to update guidance for the final quarter of 2024. We
are increasing Adjusted EBITDA guidance and expecting that revenue
will be towards the top end of previous guidance. This performance
reflects our continued commitment to growth and efficiency, further
reinforcing our path toward achieving positive Adjusted EBITDA by
the end of 2026 on existing cash reserves."
Third Quarter 2024 Financial Highlights
- Revenue of $6.2 million for the
third quarter of 2024, an increase of 21% compared to $5.1 million in the third quarter of 2023.
- IFRS Gross Margin of 65.0%, up from 54.9% in the third quarter
of 2023. Non-IFRS Gross Margin of 72.7%, up from 69.5% for the
third quarter of 2023.
- IFRS operating loss of $4.9
million, compared to an operating loss of $9.3 million for the third quarter of 2023.
- Adjusted EBITDA of negative $2.8
million, compared to negative $4.1
million for the third quarter of 2023.
- Cash and cash equivalents and short term bank deposit amounting
to $41.3 million as of September 30, 2024.
Recent Business Highlights
- Shipsta: In the third quarter, Freightos successfully
integrated Shipsta, a leading freight tender procurement platform
serving dozens of Global 1000 enterprises, following its
acquisition in August. The integration is progressing as planned,
and the cross-introduction of Shipsta's offerings to Freightos'
customer base - and vice versa - is already gaining promising
traction.
- Transactions Growth: Freightos achieved a record
339.1 thousand Transactions in the third quarter of 2024, up 26%
year over year. This was the 19th consecutive quarter of record
Transactions. The Platform continues its consistent outperformance
compared to the market growth: In the third quarter, global air
cargo volumes (according to IATA data) grew 11% year on year, and
global ocean shipping volumes (according to CTS) grew 4.2%.
- Carrier Growth: The number of carriers selling on
the Platform, primarily on WebCargo, increased to 55 for the third
quarter of 2024. Among the recent carrier additions are Qantas and
Air India (via the GSA Euro Cargo Aviation). Freightos also
recently announced the addition of Pacific Air Cargo and HNA Cargo
to its platform.
- Unique Buyer Users: The number of Unique buyer users
digitally booking freight services across the Freightos Platform
grew by 14% compared to the third quarter of 2023, reaching 19.7
thousand.
- Gross Booking Value Growth: Gross Booking Value
(GBV) was $217.5 million in the third
quarter, up 35% compared to the third quarter of 2023,
significantly exceeding management's expectations.
- Revenue Growth: Revenue of $6.2
million reflected particularly strong growth from the
WebCargo by Freightos platform, from customs clearance services,
and from SaaS Solutions including Shipsta. Total Platform revenue
in the third quarter was $2.3
million, up 29% from the third quarter of 2023, and
Solutions revenue was $3.9 million,
up 18% year over year.
Financial
Outlook
|
|
Management
Expectations
|
|
Q4
2024
|
FY
2024
|
|
|
|
Transactions
|
338.5 -
348.5
|
1,289.5 -
1,300.0
|
Year over Year
Growth
|
18% -
21%
|
26% -
27%
|
GBV (m)
|
$ 257.0 - $
265.0
|
$ 870.5 - $
878.5
|
Year over Year
Growth
|
37% -
41%
|
30% -
31%
|
Revenue (m)
|
$ 6.4 - $
6.5
|
$ 23.6 - $
23.7
|
Year over Year
Growth
|
21% -
24%
|
16% -
17%
|
Adjusted EBITDA
(m)
|
$ (3.2) - $
(3.1)
|
$ (12.7) - $
(12.6)
|
This outlook assumes
freight price levels and freight volumes as of Nov 15th,
2024
|
Earnings Webcast
Freightos' management will host a webcast and conference call to
discuss the results today, November
25 at 8:30 a.m. EST. To
participate in the call, please register at the following link:
https://freightos.zoom.us/webinar/register/WN_1KFr9f-1TRmTzd3wVW4GKw
Following registration, you will be sent the link to the
conference call which is accessible either via the Zoom app, or
alternatively from a dial-in telephone number.
Questions may be submitted in advance to ir@freightos.com or via
Zoom during the call.
A replay of the webcast, as well as the conference call
transcript, will be available on Freightos' Investor Relations
website following the call.
Forward-Looking Statements
This press release includes "forward-looking statements" within
the meaning of the "safe harbor" provisions of the United States
Private Securities Litigation Reform Act of 1995. Forward-looking
statements may be identified by the use of words such as
"estimate," "plan," "project," "forecast," "intend," "will,"
"expect," "anticipate," "believe," "seek," "target" or other
similar expressions that predict or indicate future events or
trends or that are not statements of historical matters. These
statements, which include the financial outlook of Freightos, are
based on various assumptions, whether or not identified in this
press release, and on the current expectations of Freightos, and
are not predictions of actual performance. These forward-looking
statements are not intended to serve as, and must not be relied on
by any investor as, a guarantee, an assurance, a prediction or a
definitive statement of fact or probability. Actual events and
circumstances are difficult or impossible to predict and will
differ from assumptions. Many actual events and circumstances are
beyond the control of Freightos. These forward-looking statements
are subject to a number of risks and uncertainties, including
including Freightos' ability to successfully integrate the Shipsta
business without disruption to its business; the ongoing military
conflict in the Middle East;
Freightos' ability to effectively execute its previously announced
operational efficiency and cost reduction plan without undue
disruption to its business; competition and the ability of
Freightos to build and maintain relationships with carriers,
freight forwarders and importers/exporters and retain its
management and key employees; changes in applicable laws or
regulations; any downturn or volatility in economic conditions
whether related to inflation, armed conflict or otherwise; changes
in the competitive environment affecting Freightos or its users,
including Freightos' ability to introduce new products or
technologies; risks to Freightos' ability to protect its
intellectual property and avoid infringement by others, or claims
of infringement against Freightos; and those additional factors
discussed under the heading "Risk Factors" in Freightos' annual
report on Form 20-F filed with the SEC on March 21, 2024, and any other risk factors
Freightos includes in any subsequent reports of foreign private
issuer on Form 6-K furnished to the SEC. If any of these risks
materializes or our assumptions prove incorrect, actual results
could differ materially from the results implied by these
forward-looking statements. There may be additional risks of which
Freightos is not aware presently or that Freightos currently
believes are immaterial that could also cause actual results to
differ from those contained in the forward-looking statements. In
addition, forward-looking statements reflect Freightos'
expectations, plans or forecasts of future events and views as of
the date of this press release. Freightos anticipates that
subsequent events and developments will cause Freightos'
assessments to change. However, while Freightos may elect to update
these forward-looking statements at some point in the future,
Freightos specifically disclaims any obligation to do so. These
forward-looking statements should not be relied upon as
representing Freightos' assessments as of any date subsequent to
the date of this press release. Accordingly, undue reliance should
not be placed upon the forward-looking statements.
Financial Information; Non-IFRS Financial Measures
While certain financial figures included in this press release
have been computed in accordance with International Financial
Reporting Standards ("IFRS") as issued by the International
Accounting Standards Board, this press release does not contain
sufficient information to constitute an interim financial report as
defined in International Accounting Standards 34, "Interim
Financial Reporting" nor a financial statement as defined by
International Accounting Standards 1 "Presentation of Financial
Statements".
This press release includes certain financial measures not
presented in accordance with generally accepted accounting
principles of the IFRS including, but not limited to, Adjusted
EBITDA. These non-IFRS measures differ from the most directly
comparable measures determined under IFRS. For the historical
non-IFRS results included herein, we have provided tables at the
end of this press release providing a reconciliation of those
results to our results achieved under the most directly comparable
IFRS measures. For the forward-looking non-IFRS data included under
"Financial outlook", we have not included such a reconciliation,
because the reconciliation of forward-looking data cannot be
prepared without unreasonable effort. Our results and forecasts
expressed as non-IFRS measures should not be considered in
isolation or as an alternative to revenue, net income, cash flows
from operations or other measures of profitability, liquidity or
performance under IFRS. You should be aware that the presentation
of these measures may not be comparable to similarly-titled
measures used by other companies. Freightos believes that
Adjusted EBITDA and other non-IFRS measures provide useful
information to investors and others in understanding and evaluating
Freightos' operating results because they provide supplemental
measures of our core operating performance and offer consistency
and comparability with both our own past financial performance and
with corresponding financial information provided by peer
companies. Certain monetary amounts, percentages and other figures
included in this press release have been subject to rounding
adjustments, and therefore may not sum due to rounding.
Glossary
We have provided below a glossary of certain terms used in this
press release:
● Transactions: Number of bookings for freight
services, and related services, placed by Buyers across the
Freightos platform with third-party sellers and with Clearit.
Sellers of Transactions include Carriers (that is, airlines, ocean
liners and LCL consolidators) and also other providers of freight
services such as trucking companies, freight forwarders, general
sales agents, and air master loaders. The number of transactions
booked on the Freightos platform in any given time period is net of
transactions that were canceled prior to the end of the period.
Transactions booked on white label portals hosted by Freightos are
included if there is a transactional fee associated with them.
● Carriers: Number of unique air and ocean
carriers, mostly airlines, that have been sellers of transactions.
For airlines, we count booking carriers, which include separate
airlines within the same carrier group. We do not count dozens of
other airlines that operate individual segments of air cargo
transactions, as we do not have a direct booking relationship with
them. Carriers include ocean less-than-container load (LCL)
consolidators. In addition, we only count carriers when more than
five bookings were placed with them over the course of a
quarter.
● Unique buyer users: Number of individual
users placing bookings, typically counted based on unique email
logins. The number of buyers, which counts unique customer
businesses, does not reflect the fact that some buyers are large
multinational organizations while others are small or midsize
businesses. Therefore, we find it more useful to monitor the number
of unique buyer users than the number of buyer businesses.
● GBV: Total value of transactions on the
Freightos platform, which is the monetary value of freight and
related services contracted between buyers and sellers on the
Freightos platform, plus related fees charged to buyers and
sellers, and pass-through payments such as duties. GBV is converted
to U.S. dollars at the time of each transaction on the Freightos
platform. This metric may be similar to what others call gross
merchandise value (GMV) or gross services volume (GSV). We believe
that this metric reflects the scale of the Freightos platform and
our opportunities to generate platform revenue.
● Adjusted EBITDA: Loss before income taxes,
finance income, finance expense, share-based compensation expense,
depreciation and amortization, changes in the fair value of
contingent consideration, operating expense settled by issuance of
shares, share listing expense, change in fair value of warrants,
transaction-related costs, non-recurring expenses associated with
the business combination with Gesher I Acquisition Corp,
acquisition-related costs and reorganization expenses.
● Platform revenue: Fees charged to buyers and
sellers in relation to transactions executed on the Freightos
platform. For bookings conducted by importers/exporters, our fees
are typically structured as a percentage of booking value,
depending on the mode and nature of the service. When freight
forwarders book with carriers, the sellers often pay a
pre-negotiated flat fee per transaction. When sellers transact with
a buyer who is a new customer to the seller, we may charge a
percentage of the booking value as a fee.
● Solutions revenue: Primarily
subscription-based SaaS and data. It is typically priced per user
or per site, per time period, with larger customers such as
multinational freight forwarders or enterprise shippers often
negotiating fixed, all-inclusive subscriptions. Revenue from our
Solutions segment includes certain non-recurring revenue from
services ancillary to our SaaS products, such as engineering,
customization, configuration and go-live fees, and data services
for digitizing offline data.
About Freightos
Freightos® (NASDAQ: CRGO) is the leading vendor-neutral global
freight booking platform. Airlines, ocean carriers, thousands of
freight forwarders, and well over ten thousand importers and
exporters connect on Freightos, making world trade faster, more
efficient and more resilient.
The Freightos platform digitizes the trillion dollar
international freight industry, supported by a suite of software
solutions that span pricing, quoting, booking, shipment management,
and payments for global businesses of all shapes and sizes.
Products include the Freightos Marketplace, WebCargo, WebCargo for
Airlines, Shipsta by Freightos, 7LFreight by WebCargo, and
Clearit.
Freightos is a leading provider of real-time industry data via
Freightos Terminal, which includes the world's leading spot pricing
indexes, Freightos Air Index (FAX) for air cargo and Freightos
Baltic Index (FBX) for container shipping.
More information is available at freightos.com/investors.
Contacts
Media:
Tali Aronsky
press@freightos.com
Investors:
Anat
Earon-Heilborn
ir@freightos.com
CONSOLIDATED BALANCE SHEETS
(In
thousands)
|
|
|
|
September 30,
2024
|
December 31,
2023
|
|
(unaudited)
|
|
Assets
|
|
|
Current
Assets:
|
|
|
Cash and cash
equivalents
|
$ 14,550
|
$ 20,165
|
User funds
|
4,471
|
3,553
|
Trade receivables,
net
|
2,716
|
1,880
|
Short-term bank
deposit
|
26,774
|
20,000
|
Short-term
investments
|
-
|
11,520
|
Other receivables and
prepaid expenses
|
1,660
|
2,598
|
|
50,171
|
59,716
|
|
|
|
Non-current
Assets:
|
|
|
Property and equipment,
net
|
475
|
583
|
Right-of-use assets,
net
|
1,422
|
1,577
|
Intangible assets,
net
|
9,699
|
7,607
|
Goodwill
|
18,220
|
15,628
|
Deferred
taxes
|
1,128
|
969
|
Other long-term
assets
|
1,616
|
1,605
|
|
32,560
|
27,969
|
|
|
|
Total assets
|
$ 82,731
|
$ 87,685
|
|
|
|
Liabilities and
Equity
|
|
|
Current
liabilities:
|
|
|
Current maturity of
lease liabilities
|
697
|
587
|
Trade
payables
|
3,852
|
3,113
|
User
accounts
|
4,471
|
3,553
|
Warrants
liabilities
|
1,040
|
1,485
|
Accrued expenses and
other payables
|
7,248
|
4,931
|
|
17,308
|
13,669
|
|
|
|
Long Term
Liabilities:
|
|
|
Lease
liabilities
|
538
|
712
|
Employee benefit
liabilities, net
|
1,293
|
1,256
|
Other long-term
liabilities
|
-
|
6
|
|
1,831
|
1,974
|
|
|
|
Equity:
|
|
|
Share
capital
|
*)
|
*)
|
Share
premium
|
260,309
|
256,194
|
Foreign currency
translation reserve
|
89
|
-
|
Reserve from
remeasurement of defined benefit plans
|
27
|
27
|
Accumulated
deficit
|
(196,833)
|
(184,179)
|
Total equity
|
63,592
|
72,042
|
|
|
|
Total liabilities and
equity
|
$ 82,731
|
$ 87,685
|
*) Represents an amount
lower than $1.
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except
share and per share data)
|
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
|
September
30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
Revenue
|
$ 6,185
|
$ 5,107
|
$ 17,198
|
$ 15,023
|
Cost of
revenue
|
2,162
|
2,305
|
6,151
|
6,493
|
Gross profit
|
4,023
|
2,802
|
11,047
|
8,530
|
Operating
expenses:
|
|
|
|
|
Research and
development
|
2,557
|
2,992
|
7,458
|
9,006
|
Selling and
marketing
|
3,363
|
3,944
|
10,192
|
11,025
|
General and
administrative
|
2,965
|
4,274
|
8,307
|
10,353
|
Reorganization
|
-
|
884
|
-
|
884
|
Share listing expense
(1)
|
-
|
-
|
-
|
46,717
|
Transaction-related
costs
|
-
|
-
|
-
|
3,703
|
Total operating
expenses
|
8,885
|
12,094
|
25,957
|
81,688
|
Operating
loss
|
(4,862)
|
(9,292)
|
(14,910)
|
(73,158)
|
Change in fair value of
warrants
|
1,485
|
1,577
|
445
|
8,981
|
Finance
income
|
654
|
677
|
1,929
|
2,367
|
Finance
expenses
|
(18)
|
(64)
|
(155)
|
(287)
|
Financing income,
net
|
636
|
613
|
1,774
|
2,080
|
Loss before taxes on
income
|
(2,741)
|
(7,102)
|
(12,691)
|
(62,097)
|
Income taxes (tax
benefit), net
|
(17)
|
58
|
(37)
|
61
|
Loss
|
$ (2,724)
|
$ (7,160)
|
$ (12,654)
|
$ (62,158)
|
Other comprehensive
loss (net of tax effect):
|
|
|
|
|
Amounts that will be or
that have been
reclassified to profit or loss when specific
conditions are met:
|
|
|
|
|
Adjustments arising
from translating
financial statements of foreign operations
|
89
|
-
|
89
|
-
|
Total components that
will be or that
have been reclassified to profit or loss
|
89
|
-
|
89
|
-
|
Total comprehensive
loss
|
$ (2,635)
|
$ (7,160)
|
$ (12,565)
|
$ (62,158)
|
Basic and diluted loss
per Ordinary share
|
$ (0.06)
|
$ (0.15)
|
$ (0.26)
|
$ (1.43)
|
Weighted average number
of shares
outstanding used to compute basic and
diluted loss per share
|
48,846,805
|
47,591,775
|
48,321,451
|
43,839,445
|
(1) Represents
non-recurring, non-cash share-based listing expense incurred in
connection with the business combination with Gesher I
Acquisition Corp.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in
thousands)
|
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
|
September
30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
Cash flows from
operating activities:
|
|
|
|
|
Loss
|
$ (2,724)
|
$ (7,160)
|
$ (12,654)
|
$ (62,158)
|
Adjustments to
reconcile net loss to net cash used in
operating activities:
|
|
|
|
|
Adjustments to profit
or loss items:
|
|
|
|
|
Depreciation and
amortization
|
803
|
719
|
2,213
|
2,081
|
Share listing
expense
|
-
|
|
-
|
46,717
|
Change in fair value of
warrants
|
(1,485)
|
(1,577)
|
(445)
|
(8,981)
|
Changes in the fair
value of contingent consideration
|
-
|
109
|
(6)
|
(794)
|
Share-based
compensation
|
982
|
3,375
|
2,576
|
4,503
|
Operating expense
settled by issuance of shares
|
-
|
184
|
351
|
184
|
Finance income,
net
|
(636)
|
(722)
|
(1,768)
|
(1,928)
|
Income taxes (tax
benefit), net
|
(17)
|
58
|
(37)
|
61
|
|
(353)
|
2,146
|
2,884
|
41,843
|
Changes in asset and
liability items:
|
|
|
|
|
Decrease (increase) in
user funds
|
(596)
|
1,207
|
(894)
|
(1,396)
|
Increase (decrease) in
user accounts
|
596
|
(1,207)
|
894
|
1,396
|
Decrease (increase) in
other receivables and prepaid
expenses
|
424
|
749
|
(354)
|
(336)
|
Increase in trade
receivables
|
(241)
|
(98)
|
(736)
|
(337)
|
Increase (decrease) in
trade payables
|
(63)
|
(245)
|
418
|
64
|
Increase (decrease) in
accrued severance pay, net
|
(103)
|
(204)
|
11
|
(216)
|
Increase (decrease) in
accrued expenses and other
payables
|
(173)
|
(494)
|
523
|
(3,396)
|
|
(156)
|
(292)
|
(138)
|
(4,221)
|
Cash received (paid)
during the year for:
|
|
|
|
|
Interest received,
net
|
187
|
48
|
2,543
|
523
|
Taxes paid,
net
|
(20)
|
(37)
|
(206)
|
(91)
|
|
167
|
11
|
2,337
|
432
|
Net cash used in
operating activities
|
(3,066)
|
(5,295)
|
(7,571)
|
(24,104)
|
Cash flows from
investing activities:
|
|
|
|
|
Purchase of property
and equipment
|
(15)
|
(6)
|
(32)
|
(74)
|
Proceeds from sale of
property and equipment
|
-
|
7
|
2
|
8
|
Acquisition of a
subsidiary, net of cash acquired (a)
|
(3,350)
|
-
|
(3,350)
|
-
|
Payment of payables for
previous acquisition of a subsidiary
|
-
|
-
|
-
|
(136)
|
Investment in long-term
assets
|
(3)
|
(29)
|
(23)
|
(376)
|
Withdrawal of a
deposit
|
6
|
3
|
29
|
3
|
Withdrawal of
(investment in) short term investments, net
|
-
|
1,250
|
11,520
|
(29,670)
|
Investment in
short-term bank deposit, net
|
-
|
-
|
(6,000)
|
(20,000)
|
Net cash provided by
(used in) investing activities
|
(3,362)
|
1,225
|
2,146
|
(50,245)
|
Cash flows from
financing activities:
|
|
|
|
|
Proceeds from the
issuance of share capital and
warrants net of transaction costs
|
-
|
-
|
-
|
76,044
|
Repayment of lease
liabilities
|
(116)
|
(86)
|
(421)
|
(373)
|
Repayment of short-term
bank loan and credit
|
-
|
-
|
-
|
(2,504)
|
Exercise of
options
|
106
|
32
|
303
|
51
|
Net cash provided by
(used in) financing activities
|
(10)
|
(54)
|
(118)
|
73,218
|
Exchange differences on
balances of cash and cash
equivalents
|
(13)
|
(94)
|
(72)
|
(285)
|
Increase (decrease) in
cash and cash equivalents
|
(6,451)
|
(4,218)
|
(5,615)
|
(1,416)
|
Cash and cash
equivalents at the beginning of the period
|
21,001
|
9,294
|
20,165
|
6,492
|
Cash and cash
equivalents at the end of the period
|
$ 14,550
|
$ 5,076
|
$ 14,550
|
$ 5,076
|
(a) Acquisition of an
initially consolidated subsidiary:
|
|
|
|
|
Working capital
(excluding cash and cash equivalents)
|
$ (1,271)
|
$ -
|
$ (1,271)
|
$ -
|
Property and
equipment
|
51
|
-
|
51
|
-
|
Right-of-use
assets
|
350
|
-
|
350
|
-
|
Intangible
assets
|
3,538
|
-
|
3,538
|
-
|
Goodwill
|
2,546
|
-
|
2,546
|
-
|
Shares
issued
|
(885)
|
-
|
(885)
|
-
|
Payable for acquisition
of subsidiary
|
(629)
|
-
|
(629)
|
-
|
Lease
liabilities
|
(350)
|
-
|
(350)
|
-
|
Acquisition of a
subsidiary, net of cash acquired
|
$ 3,350
|
$ -
|
$ 3,350
|
$ -
|
(b) Significant
non-cash transactions:
|
|
|
|
|
Right-of-use asset
recognized with corresponding
lease liability
|
$ -
|
$ 78
|
$ -
|
$ 239
|
Issuance of shares for
previous acquisition of a subsidiary
|
$ -
|
$ -
|
$ -
|
$ 113
|
RECONCILIATION
OF IFRS TO NON-IFRS GROSS PROFIT AND GROSS
MARGIN
(in thousands, except
gross margin data)
|
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
|
September
30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
IFRS gross
profit
|
$ 4,023
|
$ 2,802
|
$ 11,047
|
$ 8,530
|
Add:
|
|
|
|
|
Share-based
compensation
|
123
|
432
|
313
|
591
|
Depreciation and
amortization
|
349
|
315
|
972
|
871
|
Non-IFRS gross
profit
|
$ 4,495
|
$ 3,549
|
$ 12,332
|
$ 9,992
|
IFRS gross
margin
|
65.0 %
|
54.9 %
|
64.2 %
|
56.8 %
|
Non-IFRS gross
margin
|
72.7 %
|
69.5 %
|
71.7 %
|
66.5 %
|
RECONCILIATION OF IFRS OPERATING LOSS TO
ADJUSTED EBITDA
(in
thousands)
|
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
|
September
30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
Operating
loss
|
$ (4,862)
|
$ (9,292)
|
$ (14,910)
|
$ (73,158)
|
Add:
|
|
|
|
|
Share-based
compensation
|
982
|
3,375
|
2,576
|
4,503
|
Depreciation and
amortization
|
803
|
719
|
2,213
|
2,081
|
Share listing
expense
|
-
|
-
|
-
|
46,717
|
Non-recurring
expenses
|
-
|
-
|
-
|
499
|
Transaction-related
costs
|
-
|
-
|
-
|
3,703
|
Changes in the fair
value of contingent
consideration
|
-
|
-
|
-
|
(642)
|
Acquisition-related
costs
|
283
|
-
|
283
|
-
|
Reorganization
|
-
|
884
|
-
|
884
|
Operating expense
settled by issuance
of shares
|
-
|
184
|
351
|
184
|
Adjusted
EBITDA
|
$ (2,794)
|
$ (4,130)
|
$ (9,487)
|
$ (15,229)
|
Adjusted EBITDA
margins
|
-45 %
|
-81 %
|
-55 %
|
-101 %
|
RECONCILIATION OF IFRS LOSS
TO NON-IFRS LOSS AND LOSS PER SHARE
(in thousands, except
share and per share data)
|
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
|
September
30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
IFRS loss attributable
to ordinary shareholders
|
$ (2,724)
|
$ (7,160)
|
$ (12,654)
|
$ (62,158)
|
Add:
|
|
|
|
|
Share-based
compensation
|
982
|
3,375
|
2,576
|
4,503
|
Depreciation and
amortization
|
803
|
719
|
2,213
|
2,081
|
Share listing
expense
|
-
|
-
|
-
|
46,717
|
Non-recurring
expenses
|
-
|
-
|
-
|
499
|
Transaction-related
costs
|
-
|
-
|
-
|
3,703
|
Changes in the fair
value of contingent consideration
|
-
|
109
|
(6)
|
(794)
|
Acquisition-related
costs
|
283
|
-
|
283
|
-
|
Reorganization
|
-
|
884
|
-
|
884
|
Operating expense
settled by issuance of shares
|
-
|
184
|
351
|
184
|
Change in fair value of
warrants
|
(1,485)
|
(1,577)
|
(445)
|
(8,981)
|
Non IFRS
loss
|
$ (2,141)
|
$ (3,466)
|
$ (7,682)
|
$ (13,362)
|
Non IFRS basic and
diluted loss per Ordinary share
|
$ (0.04)
|
$ (0.07)
|
$ (0.16)
|
$ (0.32)
|
Weighted average number
of shares
outstanding used to compute basic
and diluted loss per share
|
48,846,805
|
47,591,775
|
48,321,451
|
43,839,445
|
Logo -
https://mma.prnewswire.com/media/2319256/4496202/Freightos_Logo.jpg
View original
content:https://www.prnewswire.com/news-releases/freightos-reports-third-quarter-2024-results-revenue-up-21-record-since-going-public-302315293.html
SOURCE Freightos