Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
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.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

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

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & 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

        • 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

        • 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

        • 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

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • 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

        • 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

        • 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

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

        • View All Environ­ment

        • 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

        • 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

        • 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

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

        • View All Entertain­ment & Media

        • 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

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

        • View All Sports

        • 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

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • 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
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • 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

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Newtopia Reports Third Quarter 2022 Financial Results


      News provided by

      Newtopia Inc.

      Nov 08, 2022, 16:30 ET

      Share this article

      Share this article


      • Record year-to-date participant engagements of 113,100, up 13% year-over-year
      • Received highest CDC Full-Plus Recognition for delivering a proven and effective alternative diabetes prevention program
      • Initiates cost-cutting program to improve efficiency and margins, while positioning the Company for long-term profitability
      • Q3 2022 conference call scheduled for November 8, 2022 at 5 PM ET

      TORONTO, Nov. 8, 2022 /PRNewswire/ - Newtopia Inc. ("Newtopia" or the "Company") (TSXV: NEWU) (OTCQB: NEWUF), a tech-enabled whole health platform creating sustainable habits that prevent, slow, and reverse chronic disease, today announced its third quarter 2022 financial results for the three and nine months ended September 30, 2022. All amounts are expressed in Canadian dollars, unless otherwise noted.

      Third Quarter 2022 Financial Highlights (vs. Q3 2021):

      • Revenue of $2.7 million, up 5% sequentially, and down 9% from the prior-year-period
      • Gross profit margin1 of 55% compared to 47% sequentially and to 50% from the prior-year period

      "Newtopia continued to make progress during the third quarter," said Jeff Ruby, Founder and CEO of Newtopia. "Revenues of $2.7 million improved 5% sequentially, while our gross profit margin expanded 500 basis points from the prior-year period. We continue to demonstrate industry-leading participant retention and low churn rates with 70% of our participants remaining engaged after 12 months and 58% remaining engaged after 24 months.  During the quarter, we were also honored to receive the highest CDC Full-Plus recognition for our alternative diabetes prevention program. This five-year recognition is further proof that our differentiated approach to diabetes prevention and reversal, which combines one-on-one coaching and behavior genetics amplified by technology to create sustainable habit change and industry-leading engagement, is not only meeting CDC standards but exceeding them."

      Mr. Ruby continued, "In the third quarter, we moved closer to the finish line in negotiations with a new set of health plans and employers. While we expect our new engagement platform, when rolled out across our entire client base, will enable us to fully capitalize on these opportunities, we want to get a jump start on bringing these efficiencies to our operations sooner. To proactively drive toward profitability quicker and, in light of the currently challenging macro-economic conditions, commencing in the third quarter and throughout the fourth quarter, we are eliminating costs that do not drive successful business development as well as those that will not enhance our margins or operational efficiencies. Once complete, we anticipate that these expense cuts will result in $3 to $4 million in annualized cost savings. These savings will help us bridge the gap to profitability. We also expect that with a more efficient participant platform, not only will we experience an improvement in our gross margin, but we will also be able to maintain a leaner, yet highly productive operating structure going forward."

      _______________________________

      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 costs, compensation expense for Inspirators and care specialists and genetic testing costs. Gross margin percentage is calculated by dividing gross profit by total revenue for the defined period. 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.


      Third Quarter 2022 Financial Results

      Revenue for the three months ended September 30, 2022 was $2.7 million, up 5% sequentially, but down 9% from the third quarter of 2021. On a year-to-date basis, for the nine-month period ending September 30, 2022, revenue totaled $8.1 million, flat with the first nine months of 2021. In the third quarter of 2021, revenue benefited from an expanded marketing opportunity with an existing Fortune 50 health services client.

      Gross profit for the third quarter 2022 totaled $1.5 million, up 22% sequentially and up slightly from the prior-year period. Gross profit is comprised of Newtopia's revenue less direct expenses, which include the cost of Welcome Kits to new participants as well as labour costs associated with hiring and training of the Company's coaching team of Inspirators (health coaches). As a percentage of revenue, gross profit totaled 55%, compared to 47% in the second quarter of 2022 and 50% in the prior-year period.

      Adjusted operating expenses2 for the three months ended September 30, 2022 totaled $3.3 million, compared to $2.4 million in the prior-year period. On a non-adjusted basis, operating expenses increased year-over-year, primarily because of higher costs incurred in the third quarter of 2022 in connection with the launch of the Company's new engagement platform.

      For the third quarter, the Company had an adjusted operating loss3 of $1.8 million, compared with a loss of $1.0 million in the prior-year period.

      The Company ended the third quarter 2022 with approximately $0.4 million in cash and continued access to $3.5 million in equity raised via a private placement at the end of April in addition to a $7.5 million revolving credit facility of which the Company has $2.6 million undrawn.

      2022 Outlook

      Given the year-to-date performance, the Company continues to anticipate achieving full year revenue growth for 2022 over full year 2021. With an expanded business development effort and the geographic expansion with a current Fortune 50 client, revenue is expected to benefit in the final quarter of the year. In the fourth quarter, the Company will continue to work towards onboarding a new set of health plan clients in addition to driving organic growth with its current set of self-insured employer clients to position Newtopia for further revenue improvements in 2023. 

      Conference Call

      The Company will host a conference call today at 5:00 p.m. Eastern Time to discuss the third quarter 2022 results in further detail. To access the conference call, please dial (877) 300-8521 (U.S.) or (412) 317-6026 (International) 10 minutes prior to the start time and reference Conference ID number 10172219. The call will also be available via live webcast on the investor relations portion of the Company's website located at investor.newtopia.com.

      A replay of the conference call will be available through Tuesday, November 22, 2022 which can be accessed by dialing (844) 512-2921 (U.S.) or (412) 317-6671 (International) and entering the passcode 10172219. The webcast will also be archived on the Company's website.

      ___________________________________

      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.


      About Newtopia

      Newtopia is a personalized whole health platform helping people create positive lifelong habits that prevent, slow, or reverse chronic disease while reducing healthcare costs. The platform leverages genetic, social and behavioral insights to create individualized prevention programs with a focus on metabolic disease, diabetes, mental health challenges, hypertension, weight management and musculoskeletal disorders. With a person-centered approach that combines virtual care, digital tools, connected devices and actionable data science, Newtopia delivers sustainable clinical and financial outcomes. Newtopia serves some of the largest nationwide employers and health plans and is currently listed in Canada on the Toronto Stock Exchange (TSXV: NEWU) and is quoted in the US on the OTCQB® Venture Market (OTCQB: NEWUF). To learn more, visit newtopia.com , LinkedIn or Twitter.

      Forward Looking Statements

      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. All statements other than statements of historical fact may be forward- looking information. Such statements reflect Newtopia's current views and intentions with respect to future events, based on information available to Newtopia, and are subject to certain risks, uncertainties, and assumptions. Material factors or assumptions were applied in providing forward-looking information. While forward-looking statements are based on data, assumptions and analyses that Newtopia believes are reasonable under the circumstances, whether actual results, performance or developments will meet Newtopia's expectations and predictions depends on a number of risks and uncertainties that could cause the actual results, performance and financial condition of Newtopia to differ materially from its expectations. Forward-looking statements are not a guarantee and are based on a number of estimates and assumptions management believes to be relevant and reasonable, whether actual results, performance or developments will meet Newtopia's expectations and predictions depends on a number of risks and uncertainties that could cause the actual results, performance and financial condition of Newtopia to differ materially from its expectations. Certain of the "risk factors" that could cause actual results to differ materially from Newtopia's forward-looking statements in this press release include, without limitation: the termination of contracts by clients, risks related to COVID-19 including various recommendations, orders and measures of governmental authorities to try to limit the pandemic, including  travel restrictions, border closures, non-essential business closures, quarantines, self-isolations, shelters- in-place and social distancing, disruptions to markets, economic activity, financing, supply chains and sales  channels, and a deterioration of general economic conditions including a possible national or global recession; and other general economic, market and business conditions and factors, including the risk factors discussed or referred to in Newtopia's disclosure documents, filed with the securities regulatory authorities in certain provinces of Canada and available at www.sedar.com including Newtopia's final long form prospectus dated March 30, 2020.

      Should any factor affect Newtopia's in an unexpected manner, or should assumptions underlying the forward-looking information prove incorrect, the actual results or events may differ materially from the results or events predicted. Any such forward-looking information is expressly qualified in its entirety by this cautionary statement. Moreover, Newtopia does not assume responsibility for the accuracy or completeness of such forward-looking information. The forward-looking information included in this press release is made as of the date of this press release, and Newtopia undertakes no obligation to publicly update or revise any forward-looking information, other than as required by applicable law.

      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 the 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.

      Newtopia Inc.

      Key Financial Measures and Schedule of Non-GAAP Reconciliations

      Gross Profit Information [1]



      Three Months Ended September 30,


      Nine Months Ended September 30,



      2022


      2021


      2022


      2021



      $


      $


      $


      $

      Revenue


      2,653,411


      2,904,863


      8,052,111


      8,053,055

      Cost of sales


      (1,201,016)


      (1,460,870)


      (4,060,793)


      (4,219,501)

      Gross profit


      1,452,395


      1,443,993


      3,991,318


      3,833,554

      Gross margin


      55 %


      50 %


      50 %


      48 %


      Reconciliation of Total Expenses to Adjusted Operating Expenses [2]



      Three Months Ended

      September 30,


      Nine Months Ended

      September 30,



      2022


      2021


      2022


      2021



      $


      $


      $


      $

      Total expenses


      3,703,525


      2,564,597


      10,101,882


      9,687,931

      Add (Subtract)









      Share-based compensation


      (140,314)


      (45,122)


      (404,112)


      (932,065)

      Depreciation of property and equipment


      (11,891)


      (16,163)


      (39,674)


      (50,938)

      Depreciation of right-of-use asset


      (46,192)


      (46,192)


      (138,579)


      (138,579)

      Interest and accretion expense


      -


      -


      -


      -

      Interest on lease obligations


      (17,485)


      (27,875)


      (60,747)


      (88,189)

      Interest and accretion expense


      (79,163)


      (15,652)


      (276,884)


      (15,652)

      Finance charges


      (70,269)


      (23,802)


      (147,816)


      (44,750)

      Amortization of deferred finance charges


      (68,140)


      (27,890)


      (191,910)


      (112,926)

      Foreign exchange loss (gain)


      5,534


      34,524


      28,998


      (32,414)

      Change in value of derivative liability


      -


      -


      -


      47,508

      Capitalized borrowing costs


      -


      -


      67,000


      -

      Adjusted operating expenses


      3,275,605


      2,396,425


      8,938,158


      8,319,926


      Adjusted
      Operating Loss [3] 



      Three Months Ended

      September 30,


      Nine Months Ended

      September 30,



      2022


      2021


      2022


      2021



      $


      $


      $


      $

      Gross profit


      1,452,395


      1,443,993


      3,991,318


      3,833,554

      Adjusted operating expenses


      (3,275,605)


      (2,396,425)


      (8,938,158)


      (8,319,926)



      (1,823,210)


      (952,432)


      (4,946,840)


      (4,486,372)

      NEWTOPIA INC.
      Condensed Interim Statements of Financial Position (Unaudited)
      As at September 30, 2022 and December 31, 2021
      (Expressed in Canadian Dollars)




      September 30,
      2022

      December 31,
      2021




      $

      $

      Assets





      Current Assets





      Cash



      388,492

      811,584

      Trade and other receivables



      1,613,182

      1,381,977

      Prepaid expenses and deposits



      275,112

      330,992

      Inventories



      391,852

      131,000

      Deferred costs



      52,793

      162,872




      2,721,431

      2,818,425






      Property and equipment



      30,302

      66,147

      Right‑of‑use asset



      230,959

      369,538

      Intangible asset



      3,304,201

      2,251,852




      6,286,893

      5,505,962

      Liabilities





      Current Liabilities





      Trade and other payables



      2,863,166

      1,965,420

      Credit facility



      4,880,760

      2,331,314

      Lease obligations



      349,449

      300,555

      Deferred revenue 



      49,301

      59,549

      Contract liability 



      9,000

      144,034

      Debentures



      2,360,854

      ‑




      10,512,530

      4,800,872

      Non‑current lease obligations



      96,941

      367,001

      Debentures



      ‑

      2,182,403




      10,609,471

      7,350,276

      Equity/Deficit





      Common shares



      47,718,385

      45,177,120

      Contributed surplus



      12,743,235

      11,652,200

      Deficit                                                                                            



      (64,784,198)

      (58,673,634)




      (4,322,578)

      (1,844,314)




      6,286,893

      5,505,962

      NEWTOPIA INC.
      Condensed Interim Statements of Loss and Comprehensive Loss (Unaudited)
      Three and Nine Months Ended September 30, 2022 and 2021
      (Expressed in Canadian Dollars)




      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,




      2022

      2021


      2022

      2021




      $

      $


      $

      $

      Revenue



      2,653,411

      2,904,863


      8,052,111

      8,053,055

      Cost of revenue



      1,201,016

      1,460,870


      4,060,793

      4,219,501

      Gross profit



      1,452,395

      1,443,993


      3,991,318

      3,833,554









      Operating expenses








      Technology and development



      1,259,596

      715,966


      2,909,996

      2,428,187

      Sales and marketing



      645,452

      644,184


      2,158,597

      2,543,717

      General and administrative



      1,370,557

      1,036,275


      3,869,565

      3,348,022

      Share‑based compensation



      140,314

      45,122


      404,112

      932,065




      3,415,919

      2,441,547


      9,342,270

      9,251,991









      Other expenses (income)








      Depreciation of property and equipment



      11,891

      16,163


      39,674

      50,938

      Depreciation of right‑of‑use asset 



      46,192

      46,192


      138,579

      138,579

      Interest and accretion expense      



      79,163

      15,652


      276,884

      15,652

      Interest on lease obligations          



      17,485

      27,875


      60,747

      88,189

      Finance charges                               



      70,269

      23,802


      147,816

      44,750

      Amortization of deferred finance charges



      68,140

      27,890


      191,910

      112,926

      Foreign exchange (gain)/loss        



      (5,534)

      (34,524)


      (28,998)

      32,414

      Capitalized borrowing costs           



      ‑

      ‑


      (67,000)

      ‑

      Change in value of derivative liability



      ‑

      ‑


      ‑

      (47,508)




      287,606

      123,050


      759,612

      435,940

      Net loss and comprehensive loss    



      (2,251,130)

      (1,120,604)


      (6,110,564)

      (5,854,377)

      NEWTOPIA INC.
      Condensed Interim Statements of Changes in Equity (Deficit) (Unaudited)
      Nine Months Ended September 30, 2022 and 2021
      (Expressed in Canadian Dollars)




      Common

      Shares

      Shares To

      Be Issued

      Contributed

      Surplus

      Deficit

      Total



      $

      $

      $

      $

      $

      Balance, December 31, 2021


      45,177,120

      ‑

      11,652,200

      (58,673,634)

      (1,844,314)

      Net loss and comprehensive loss


      ‑

      ‑

      ‑

      (6,110,564)

      (6,110,564)

      Share‑based compensation


      ‑

      ‑

      404,112

      ‑

      404,112

      Private Placement Offering of Units, net of issuance costs


      2,624,495


      511,839


      3,136,334

      Compensation options issued to brokers


      (83,230)

      ‑

      83,230

      ‑

      ‑

      Adjustment of issuance costs on Debentures


      ‑

      ‑

      4,733

      ‑

      4,733

      Settlement of related party payable


      ‑

      ‑

      87,121

      ‑

      87,121

      Balance, September 30, 2022


      47,718,385

      ‑

      12,743,235

      (64,784,198)

      (4,322,578)

      Balance, December 31, 2020


      44,648,952

      528,168

      10,046,621

      (51,023,880)

      4,199,861

      Net loss and comprehensive loss


      ‑

      ‑

      ‑

      (5,854,377)

      (5,854,377)

      Share‑based compensation


      ‑

      ‑

      932,065

      ‑

      932,065

      Warrants issued on issuance of Debentures


      ‑

      ‑

      216,588

      ‑

      216,588

      Issuance of shares


      528,168

      (528,168)

      ‑

      ‑

      ‑

      Settlement of related party payable


      ‑

      ‑

      265,589

      ‑

      265,589

      Balance, September 30, 2021


      45,177,120

      ‑

      11,460,863

      (56,878,257)

      (240,274)













      NEWTOPIA INC.
      Condensed Interim Statements of Cash Flows (Unaudited)
      Nine Months Ended September 30, 2022 and 2021
      (Expressed in Canadian Dollars)




      Nine Months Ended September 30,




      2022

      2021




      $

      $

      Cash flows used in operating activities:





      Net loss and comprehensive loss



      (6,110,564)

      (5,854,377)

      Items not involving cash:





      Depreciation of property and equipment



      39,674

      50,938

      Depreciation of right‑of‑use asset



      138,579

      138,579

      Amortization of deferred finance charges



      191,910

      112,926

      Capitalized borrowing costs                                                     



      (67,000)

      ‑

      Share‑based compensation



      404,112

      932,065

      Accretion expense



      124,184

      15,652

      Interest on lease obligations                                                     



      60,747

      88,189

      Change in value of derivative liability                                     



      ‑

      (47,508)




      (5,218,358)

      (4,563,536)

      Net change in non‑cash working capital





      Trade and other receivables                                                     



      (231,205)

      (725,713)

      Inventories                                                                                    



      (260,852)

      123,103

      Prepaid expenses and deposits                                              



      55,880

      116,152

      Trade and other payables                                                         



      1,043,867

      (713,275)

      Deferred revenue                                                                       



      (10,248)

      66,682

      Contract asset/liability                                                                



      (135,034)

      452,000




      (4,755,950)

      (5,244,587)

      Cash flows used in investing activities





      Purchase of property and equipment



      (3,829)

      (3,025)

      Intangible asset development costs



      (985,349)

      (1,657,348)




      (989,178)

      (1,660,373)

      Cash flows from (used in) financing activities:





      Credit facility withdrawals                                                         



      8,028,277

      3,829,254

      Credit facility repayments                                                         



      (5,478,831)

      (3,162,454)

      Credit facility financing costs                                                    



      (81,831)

      (65,040)

      Repayment of lease obligations



      (281,913)

      (239,452)

      Proceeds from private placement issuance of Units, net of issuance costs



      3,136,334

      -

      Proceeds from issuance of Debenture Units, net of issuance costs



      -

      2,336,901




      5,322,036

      2,699,209

      Decrease in cash                                                                                  



      (423,092)

      (4,205,751)

      Cash, beginning of period                                                                  



      811,584

      4,673,683

      Cash, end of period                                                                             



      388,492

      467,932

      SOURCE Newtopia Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.