Accessibility Statement Skip Navigation
  • Resources
  • Blog
  • Journalists
  • Webcasts
  • Data Privacy
  • Français
  • my CNW 
    • Login
    • Register
  • Client Login 
    • Online Member Centre
    • Next Gen Communications Cloud
    • Cision Communications Cloud®
  • Sign Up
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
Advanced Search
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Canadian Federal Government
      • Canadian Municipal Government
      • Canadian Provincial Government
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

  • Advanced Search
  • Overview
  • Multichannel Amplification
  • Monitoring
  • Distribution
  • Multimedia
  • Guaranteed Paid Placement
  • AI Tools
  • IR
  • Become a Client
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • General Enquiries
  • Media
  • Worldwide Offices
  • Hamburger menu
  • Cision Canada
  • Send a Release
  • FR
    • Phone

    • 877-269-7890 from 8 AM - 10 PM ET

    • ALL CONTACT INFO
    • Contact Cision

      877-269-7890
      from 8 AM - 10 PM ET

  • Send a Release
  • Sign Up
  • Resources
  • Blog
  • Journalists
  • Webcasts
  • GDPR
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
    • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Sign Up
  • Resources
  • Blog
  • Journalists
  • Webcasts
  • GDPR
  • Overview
  • Multichannel Amplification
  • Monitoring
  • Distribution
  • Multimedia
  • Guaranteed Paid Placement
  • AI Tools
  • IR
  • Send a Release
  • Sign Up
  • Resources
  • Blog
  • Journalists
  • Webcasts
  • GDPR
  • Become a Client
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • General Enquiries
  • Media
  • Worldwide Offices
  • Send a Release
  • Sign Up
  • Resources
  • Blog
  • Journalists
  • Webcasts
  • GDPR

Newtopia Inc. Reports Fourth Quarter and Full Year 2019 Financial Results

Newtopia Inc. (CNW Group/Newtopia Inc.)

News provided by

Newtopia Inc.

Jun 11, 2020, 09:28 ET

Share this article

Share toX

Share this article

Share toX

/NOT FOR DISSEMINATION TO U.S. NEWS WIRE SERVICES OR DISSEMINATION IN THE UNITED STATES/

  • Full year Revenue up 99% to $6.11 million
  • Full year Gross Profit up 119% to $1.97 million

TORONTO, June 11, 2020 /CNW/ - Newtopia Inc. ("Newtopia" or the "Company") (TSX-V: NEWU), a telehealth enabled habit change platform focused on disease prevention, today reported financial results for its fourth quarter and year ended December 31, 2019.  All amounts are expressed in Canadian dollars.

Fourth Quarter 2019 Highlights (vs. Q4 2018):

  • Revenue increased 159% to $1.54 million
  • Gross profit1 increased 30% to $0.15 million
  • Expanded relationship with an existing Fortune 500 partner drives Q4 revenue growth

Full Year 2019 Financial Highlights (vs. 2018):

  • Revenue increased 99% to $6.11 million
  • Gross profit increased 119% to $1.97 million
  • Addition of two new Fortune 500 partners and expansion of existing Fortune 500 partner which will drive continued growth in 2020

"We are very pleased to report strong performance in fiscal 2019, which positions us for continued growth in 2020," said Jeff Ruby, founder and CEO of Newtopia Inc. "Our strong Q4 results reflect an expanding relationship with one of our Fortune 500 partners with revenue in both fiscal 2019 and setting the stage for a strong start to 2020. Our ongoing investment in smart technology will allow us to continually improve engagement by providing the optimal combination of live coaching and mobile engagement throughout our multi-year agreements with our Fortune 500 clients."

"As COVID-19 continues to reshape the world's relationship with health and well-being, our telehealth-enabled business continues to be focused on disease prevention. A focus on disease prevention is even more relevant today as chronic disease causes complications with recovery from COVID-19," adds Ruby.  "For this reason, we are providing a one-time outlook on Q1 2020, as we anticipate year-over-year revenue growth of more than 100% Q1 2019's $1.76 million".

Fourth Quarter 2019 Financial Results

Newtopia's revenue during the three months ended December 31, 2019 increased by 159% over the prior period to $1.54 million with growth in Newtopia's customer base and expansion in participant enrollment among its existing customers contributed to this strong performance. In particular, the onboarding of additional participants occurred during the quarter in preparation for a Q1 2020 program launch with an existing Fortune 500 client, adding to onboarding-related revenue.

Gross profit in the three months ended December 31, 2019, increased by 30% to more than $148,000 over the prior year period. The Company includes the cost for its Inspirators (coaches) as part of cost of sales. As such, the cost to onboard and train additional Inspirators during the quarter was incurred in the period as the company prepared for a significant program launch in Q1 2020. This increase in Inspirator talent was unusually high compared to other periods and not reflective of normal hiring requirements, resulting in final gross profit being more than 20% lower than average for the period at 10% in Q4.

Adjusted operating expenses2 in the three months ended December 31, 2019 increased by 44% to $2.69 million over the prior year period ($1.87 million) as the company added technology, sales and marketing resources during the quarter. Related expenses during the quarter were in line with Newtopia's full year strategy to build on its existing talent pool. Overall, the company had an adjusted operating loss[3] of $2.54 million in the quarter, up from a loss of $1.76 million in the prior year period.

Full Year 2019 Financial Results

For the full year ended December 31, 2019, revenue increased 99% to $6.1 million over the prior period.  The growth in Newtopia's existing participant base along with the addition of two new Fortune 500 partner clients and expanded relationship with an existing Fortune 500 partner contributed to the strong growth in the year. 

Gross Profit for the full year ended December 2019 improved to $1.97 million, an increase of 119% over the prior year period ($0.90 million).  The company continues to improve efficiency with participants by increasing its use of smart technology to engage activity and achieve longer-term clinical results for participants.

Overall adjusted operating expenses increased 23% in 2019 to $7.44 million over the prior year ($6.07 million). Increased spending in technology, sales and marketing accounted for the majority of this increase as the company focuses on building a strong foundation for future growth. For the year, the company had an adjusted operating loss of $5.47 million, up slightly (6%) from $5.17 million.

One-time Outlook for Q1 2020

The recent COVID-19 virus outbreak has created an uncertain business environment around the world.  As a newly-public entity issuing its first performance release in the COVID-19 era, Newtopia is providing a one-time outlook on future performance to provide meaningful information beyond required historical results. The Company anticipates Q1 2020 revenue to grow by more than 100% over Q1 2019 levels of $1.76 million. At this time the Company has not experienced any adverse impact of this outbreak with engagement levels with participants remaining strong in Q1 2020. The company does not intend to regularly provide preliminary revenue or financial results in the future.

Investor Relations Consultant

The Company also announced that, effective June 1, 2020, it has retained BND Projects Inc. ("BND") to provide strategic investor relations services.  BND, based in the Greater Toronto Area, was founded by Christina Cameron. Ms. Cameron, a life sciences capital markets expert with over 20 years of experience in investor relations and investment banking, will be providing the services. BND will aid the Company in building awareness in the financial community by introducing, maintaining and protecting relationships between the Company's and investors.

Under the terms of the consulting agreement with BND (the "BND Agreement"), the Company has agreed to pay BND a monthly fee of $8,500. The Agreement is subject to the approval of the TSX Venture Exchange.  The BND Agreement has an initial term of six months but may be extended by mutual agreement of the parties. The Company and BND act at arm's length and BND does not currently hold directly or indirectly, any of the Company's securities.  The fees paid by the Company to BND are for its services only

About Newtopia

Newtopia is a telehealth enabled habit change platform focused on disease prevention that delivers a 1:1 individualized approach for at-risk individuals by looking at social, psychological, and genetic insights. Newtopia's approach is proven to deliver value on investment for risk bearing employers and insurers. Clients experience reduced clinical risk factors, medical claims savings and increased quality of life, productivity and morale for their at-risk individuals. Newtopia's mission is to inspire people to live healthier. To learn more, visit newtopia.com.

Forward Looking Information

This news release contains forward-looking information and forward-looking statements, within the meaning of applicable Canadian securities legislation, and forward looking statements, within the meaning of applicable United States securities legislation (collectively, "forward-looking statements"), which reflects management's expectations regarding Newtopia's future growth, results from operations (including, without limitation, future production and capital expenditures), performance (both operational and financial) and business prospects and opportunities. Wherever possible, words such as "predicts", "projects", "targets", "plans", "expects", "does not expect", "budget", "scheduled", "estimates", "forecasts", "anticipate" or "does not anticipate", "believe", "intend" and similar expressions or statements that certain actions, events or results "may", "could", "would", "might" or "will" be taken, occur or be achieved, or the negative or grammatical variation thereof or other variations thereof, or comparable terminology have been used to identify forward-looking statements. These forward-looking statements include, among other things, statements relating to: the expected filing date of the Annual Filings and Newtopia's business plans and outlook. Forward-looking statements are not a guarantee and are based on a number of estimates and assumptions management believes to be relevant and reasonable. For more information on these risks please see the "Risk Factors" in Newtopia's final long-form prospectus dated March 30, 2020.

Non-GAAP Financial Measures

The Company's financial statements are prepared in accordance with International Financial Reporting Standards ("IFRS"). Management uses certain non-GAAP measures, which are defined in the appropriate sections of this press release, to better assess the Company's underlying performance. These measures are reviewed regularly by management and the Company's Board of Directors in assessing the Company's performance and in making decisions about ongoing operations. In addition, we use certain non-GAAP measures to determine the components of management compensation. We believe that these measures are also used by investors as an indicator of the Company's operating performance. Readers are cautioned that these terms are not recognized GAAP measures and do not have a standardized GAAP meaning under IFRS and should not be construed as alternatives to IFRS terms, such as net income.

Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.

____________________________________
1 Gross profit is defined as revenue which is comprised of onboarding welcome revenue, ongoing engagement fees and success fees, less cost of sales which is comprised of welcome kit, compensation expense for inspirators and care specialists and genetic testing costs.  Gross profit is considered by management to be an integral measure of financial performance and represents the amount of revenues retained by the Company after incurring direct costs.  However, gross profit is not a recognized measure of profitability under IFRS.

2 Adjusted operating expenses consist of all cash-based technology, sales and marketing and administrative expenses including employment expenses for these functions excluding equity-settled share-based compensation.  Adjusted operating expense is not a measure of financial performance under IFRS and should not be considered a substitute for total operating expenses, which we believe to be the most directly comparable IFRS measure.

3 Adjusted Operating Loss consists of Gross profit less adjusted operating income.  Adjusted operating loss is not a measure of financial performance under IFRS and should not be considered a substitute for Loss from Operations which we believe to be the most directly comparable IFRS measure.

NEWTOPIA INC.
Key Financial Measures and Schedule of Non-GAAP Reconciliations
Gross Profit Information 1]


Three Months Ended December 31,
(In thousands)


Years Ended December 31,
(In thousands)


2019


2018


2019


2018


$


$


$


$

Revenue

1,538


593


6,109


3,074

Cost of sales

(1,390)


(478)


(4,139)


(2,175)

Gross profit

148


115


1,970


899

Gross margin

10%


19%


32%


29%


[1] Gross profit is defined as revenue which is comprised of onboarding welcome revenue, ongoing engagement fees and success fees, less cost of sales which is comprised of welcome kit, compensation expense for inspirators and care specialists and genetic testing costs.  Gross profit is considered by management to be an integral measure of financial performance and represents the amount of revenues retained by the Company after incurring direct costs.  However, gross profit is not a recognized measure of profitability under IFRS

Reconciliation of Total Operating Expenses to Adjusted Operating Expenses [2]


Three Months Ended December 31,


Years Ended December 31,


(In thousands)


(In thousands)


2019


2018


2019


2018


$


$


$


$

Total operating expenses

4,227


2,825


12,111


7,288

Subtract (Add)








Stock-based compensation

(1,460)


(262)


(2,025)


(249)

Depreciation of property and equipment

(19)


(12)


(56)


(46)

Depreciation of right-of-use assets

(46)


(46)


(185)


(185)

Interest and accretion expense

(478)


(545)


(2,640)


(633)

Interest on lease obligations

(39)


(40)


(159)


(160)

Finance charges

(7)


(213)


(7)


(213)

Foreign exchange

(43)


27


(42)


30

Change in value of convertible debentures derivative liabilities

140


40


54


40

Gain on extinguishment of convertible debentures

409


-


409


-

Change in value of derivative liability

7


100


(21)


197

Adjusted Operating Expenses

2,691


1,874


7,439


6,069


[2] Adjusted operating expenses consist of all cash-based technology, sales and marketing and administrative expenses including employment expenses for these functions excluding equity-settled share-based compensation.  Adjusted operating expense is not a measure of financial performance under IFRS and should not be considered a substitute for total operating expenses, which we believe to be the most directly comparable IFRS measure.

NEWTOPIA INC.
Key Financial Measures and Schedule of Non-GAAP Reconciliations
Adjusted Operating Loss [3]


Three Months Ended December 31,


Years Ended December 31,


(In thousands)


(In thousands)


2019


2018


2019


2018


$


$


$


$

Gross Profit

148


115


1,970


899

Adjusted Operating Expenses

(2,691)


(1,874)


(7,439)


(6,069)

Adjusted Operating Loss

(2,543)


(1,759)


(5,469)


(5,170)


[3] Adjusted Operating Loss consists of Gross profit less adjusted operating income.  Adjusted operating loss is not a measure of financial performance under IFRS and should not be considered a substitute for Loss from Operations which we believe to be the most directly comparable IFRS measure.

NEWTOPIA INC.
Statements of Financial Position
As at December 31, 2019 and 2018
(Expressed in Canadian Dollars)









2019

2018




$

$

Assets





Current assets





Cash



2,386,341

1,428,558

Trade and other receivables



1,247,858

592,791

Prepaid expenses and deposits



462,605

258,292

Inventories



604,920

399,373




4,701,724

2,679,014

Property and equipment



186,376

79,424

Right–of–use asset



739,072

923,838




5,627,172

3,682,276

Liabilities





Current liabilities





Accounts payable and accrued liabilities



2,254,894

1,204,054

Lease obligations



156,340

44,963

Secured debentures



–

1,900,000

Interest payable



–

202,373

Convertible debentures



3,993,758

2,149,793

Convertible debentures derivative liabilities



1,952,638

2,006,719

Retractable preferred shares                                              



7,420,265

7,420,265

Derivative liability



178,670

157,433




15,956,565

15,085,600

Non–current lease obligations



883,090

1,039,431




16,839,655

16,125,031

Equity/Deficit





Common shares



4,643,945

4,643,945

Preferred shares                                                                      



13,011,033

13,011,033

Special Warrants



9,164,731

–

Contributed surplus



5,172,192

2,701,639

Deficit                                                                                           



(43,204,384)

(32,799,372)




(11,212,483)

(12,442,755)




5,627,172

3,682,276

NEWTOPIA INC.
Statements of Loss and Comprehensive Loss
Years Ended December 31, 2019 and 2018
(Expressed in Canadian Dollars)









2019

2018




$

$

Continuing operations





Products and services revenue



6,109,282

3,073,901

Costs of sales



4,138,939

2,174,926




1,970,343

898,975

Operating expenses





Technology



2,512,631

2,196,506

Sales and marketing



1,709,794

1,357,210

Administrative



3,216,507

2,515,417

Stock–based compensation



2,024,780

248,922




9,463,712

6,318,055

Other expenses





Depreciation of property and equipment                      



56,437

46,166

Depreciation of right–of–use asset                                    



184,766

184,766

Interest and accretion expense                                         



2,640,030

633,111

Interest on lease obligations                                               



158,642

160,251

Finance charges                                                                        



6,724

212,623

Foreign exchange loss/(gain)                                              



42,244

(29,987)

Change in value of convertible debenture derivative liabilities



(54,081)

(39,751)

Gain on extinguishment of convertible debentures  



(408,778)

–

Change in value of derivative liability                               



21,237

(197,422)




2,647,221

969,757

Net loss and comprehensive loss  



(10,140,590)

(6,388,837)

Loss per share





Basic and diluted loss per share



(0.65)

(0.41)

Weighted average number of common shares outstanding





Basic and diluted                                                                       



15,535,919

15,535,919






NEWTOPIA INC.
Statements of Changes in Equity (Deficit)
Years Ended December 31, 2019 and 2018
(Expressed in Canadian Dollars)










Note

Common
Shares

Preferred
Shares

Special
Warrants

Contributed
Surplus

Deficit

Total



$

$

$

$

$

$

Balance, December 31, 2017


4,639,503

13,011,033

–

2,378,190

(26,410,535)

(6,381,809)

Net loss for the year


–

–

–

–

(6,388,837)

(6,388,837)

Compensation options


–

–

–

75,821

–

75,821

Shares to be issued on exercise of stock options


4,442

–

–

(1,294)

–

3,148

Stock–based compensation


–

–

–

248,922

–

248,922

Balance, December 31, 2018


4,643,945

13,011,033

–

2,701,639

(32,799,372)

(12,442,755)

Net loss for the year


–

–

–

–

(10,140,590)

(10,140,590)

Modified warrants


–

-

–

264,422

(264,422)

–

Issuance of Special Warrants, net of cash issuance costs


–

–

9,346,082

–

–

9,346,082

Special Broker Warrants issued


–

–

(181,351)

181,351

–

–

Stock–based compensation


–

–

–

2,024,780

–

2,024,780

Balance, December 31, 2019


4,643,945

13,011,033

9,164,731

5,172,192

(43,204,384)

(11,212,483)









NEWTOPIA INC.
Statements of Cash Flows
Years Ended December 31, 2019 and 2018
(Expressed in Canadian Dollars)









2019

2018




$

$

Cash flows used in operating activities





Net loss and comprehensive loss



(10,140,590)

(6,388,837)

Depreciation of property and equipment



56,437

46,166

Depreciation of right–of–use asset



184,766

184,766

Finance charges



–

212,623

Interest and accretion expense



2,640,030

633,111

Interest on lease obligations                                                     



158,642

160,251

Change in value of convertible debenture derivative liabilities



(54,081)

(39,751)

Change in value of derivative liability                                      



21,237

(197,422)

Stock–based compensation                                                        



2,024,780

248,922

Gain on extinguishment of convertible debentures             



(408,778)

–




(5,517,557)

(5,140,171)

Change in non–cash working capital





Trade and other receivables                                                     



(655,067)

(57,694)

Prepaid expenses and deposits                                                



(204,313)

88,108

Inventories                                                                                   



(205,547)

(326,958)

Accounts payable and accrued liabilities                                



1,050,840

116,084




(5,531,644)

(5,320,631)

Interest paid                                                                                 



–

(31,508)




(5,531,644)

(5,352,139)

Cash flows used in investing activities





Purchase of property and equipment



(163,389)

(42,346)




(163,389)

(42,346)

Cash flows from financing activities:





Proceeds from secured debentures



–

2,600,000

Repayment of secured debentures



–

(700,000)

Proceeds from issuance of convertible debentures, net of issuance costs



–

3,660,231

Repayment of convertible debentures                                  



(160,500)

–

Repayment of lease obligation



(203,606)

(184,461)

Exercise of stock options



–

3,148

Issuance of Special Warrants, net of issuance costs and settlement of Debentures



7,016,922

–




6,652,816

5,378,918

Net change in cash during the year                                                   



957,783

(15,567)

Cash, beginning of year                                                                        



1,428,558

1,444,125

Cash, end of year                                                                                  



2,386,341

1,428,558

Supplemental cash flow information





Non–cash settlement of secured debentures                      



2,329,160

-

SOURCE Newtopia Inc.

Chief Executive Officer: Jeff Ruby, [email protected]; Media Contact: Rikki Bennie, [email protected], 1.888.639.8181 ext 208

Related Links

www.newtopia.com

Modal title

Organization Profile

Newtopia Inc.

    Also from this source

  • Newtopia Reports Third Quarter 2024 Financial Results

  • Newtopia Signs Framework Agreement with Supplemental Insurance Payvider to Offer its Proven Habit Change Platform to Thousands of U.S. Workers as a Fully-Covered Benefit

  • Newtopia Expands Proven GLP-1 Support Programs with Global Apparel Leader and Provides Update on its Strategic Process

Contact Cision

  • 866-245-2317
    from 8 AM - 10 PM ET
  • Become a Client
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • General Enquiries
  • Media

Products

  • Cision Communications Cloud®
  • Media Monitoring
  • Content Distribution
  • Multimedia Distribution
  • Measurement & Analytics
  • Investor Relations

About

  • About Cision Canada
  • About Cision
  • Media Partners
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United States
  • Vietnam

My Services

  • All News Releases
  • Online Member Centre
  • Next Gen Communications Cloud
  • Cision Communications Cloud®
  • my CNW

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact Cision

Products

About

My Services
  • All News Releases
  • Online Member Centre
  • Next Gen Communications Cloud
  • Cision Communications Cloud
  • my CNW
877-269-7890
from 8 AM - 10 PM ET
  • Terms of Use
  • Information Security Policy
  • Site Map
  • Cookie Settings
  • Accessibility Statement
Copyright © 2025 CNW Group Ltd. All Rights Reserved. A Cision company.