- Fourth Quarter Revenue Increase of 25% year-on-year, Highest
Growth Rate Since Going Public, Full Year Revenue Increase of
17%
- 20th Consecutive Quarter of Record Transactions,
Strengthening Digital Freight Leadership
BARCELONA, Spain, Feb. 24,
2025 /PRNewswire/ -- Freightos Limited (NASDAQ:
CRGO), the leading vendor-neutral digital booking and payment
platform for the international freight industry, today reported
financial results for the quarter and year ended December 31, 2024.

"Freightos continues to lead the digital transformation of
global freight, delivering in the fourth quarter our highest
revenue growth rate since going public, our strongest carrier
expansion ever, and record gross profit margin," said Zvi Schreiber, CEO of Freightos. "In an industry
that is still in the early stages of digital adoption, our platform
is proving vitally important - connecting more carriers, freight
forwarders, and importers/exporters than ever before. We have
ambitious plans for product launches, and aggressive adoption of AI
this year, setting the stage for growth to breakeven by the end of
2026. I'm excited to welcome Pablo
Pinillos as our new CFO starting next week, bringing fresh
leadership as we advance our vision for a more connected and
digital global freight industry, supporting smoother global
trade."
Fourth Quarter 2024 Financial Highlights
- Revenue of $6.6 million for the
fourth quarter of 2024, an increase of 25% compared to $5.3 million in the fourth quarter of 2023.
- IFRS Gross Margin of 67.6%, up from 62.2% in the fourth quarter
of 2023. Non-IFRS Gross Margin of 74.3%, up from 70.0% for the
fourth quarter of 2023.
- IFRS loss of $9.8 million, (which
includes a one-time, non-cash $3.0
million accounting impairment of goodwill related to an
acquisition from 2022), compared to a loss of $3.3 million for the fourth quarter of 2023.
- Adjusted EBITDA of negative $3.1
million, compared to negative $3.8
million for the fourth quarter of 2023.
Full Year 2024 Financial Highlights
- Revenue of $23.8 million for the
full year 2024, an increase of 17% compared to $20.3 million in 2023.
- IFRS Gross Margin of 65.2% in 2024, compared with 58.2% in
2023. Non-IFRS Gross Margin of 72.4%, up from 67.4% in 2023.
- IFRS loss of $22.5 million (which
includes a one-time, non-cash $3.0
million impairment of goodwill related to an acquisition
from 2022), compared to a loss of $65.5
million in 2023 (which included a one-time, non-cash
$46.7 million share listing
expense).
- Adjusted EBITDA of negative $12.6
million, compared to negative $19.0
million for 2023.
- Cash and cash equivalents and a short term bank deposit balance
at the end of December 2024 of
$37.3 million.
Recent Business Highlights
- Transactions Growth: Freightos achieved a record
350.4 thousand Transactions in the fourth quarter of 2024, up 22%
year over year. For the full year of 2024, Freightos facilitated
approximately 1.3 million Transactions, up 27% from 2023. The
fourth quarter of 2024 was the 20th consecutive quarter of record
Transactions.
- Carrier Growth: The number of carriers selling on
the platform increased from 55 in the third quarter to 67 in the
fourth quarter of 2024. Among the recent carrier additions is CMA
CGM AIR CARGO. After the end of the quarter, Freightos announced
the addition of Norwegian Cargo and WestJet Cargo to the
platform.
- Unique Buyer Users: The number of Unique buyer
users digitally booking freight services across the platform grew
by 14% compared to the fourth quarter of 2023, reaching 20.1
thousand.
- Gross Booking Value Growth: Gross Booking Value
(GBV) was $280.7 million in the
fourth quarter, up 50% compared to the fourth quarter of 2023,
significantly exceeding management's expectations and reflecting a
run rate of over $1 billion. GBV in
the full year 2024 was $894.0
million, up 33% from 2023. This growth was buoyed by airline
portals and early adoption of ground transportation
transactions.
- Revenue Growth: Fourth quarter revenue of
$6.6 million reflected continued
strong growth from the WebCargo by Freightos platform and from
customs clearance services. In addition, SaaS Solutions, including
Shipsta, generated its highest quarterly revenue ever in the fourth
quarter of 2024. Total Platform revenue in the fourth quarter was
$2.3 million, up 21% from the fourth
quarter of 2023, and Solutions revenue was $4.3 million, up 28% year over year. Total
Platform revenue in the full year was $8.4
million, up 18% from 2023, and Solutions revenue was
$15.4 million, up 17% from 2023.
Financial
Outlook
|
|
|
Management
Expectations
|
|
Q1
2025
|
FY
2025
|
|
|
|
Transactions
(k)
|
362 - 370
|
1,562 -
1,637
|
Year over Year
Growth
|
22% -
25%
|
20% -
26%
|
GBV ($m)
|
272 - 280
|
1,142 -
1,195
|
Year over Year
Growth
|
41% -
45%
|
28% -
34%
|
Revenue ($m)
|
6.7 - 6.8
|
29.0 - 30.6
|
Year over Year
Growth
|
25% -
27%
|
22% -
29%
|
Adjusted EBITDA
($m)
|
(3.2) -
(3.0)
|
(10.9) -
(10.2)
|
|
|
|
This outlook assumes
freight price levels and market freight volumes as of February
2025
|
Further financial details are included as an appendix below.
Earnings Webcast
Freightos' management will host a webcast and conference call to
discuss the results today, February 24,
2025, at 8:30 a.m. EST. To
participate in the call, please pre-register at the following
link:
https://freightos.zoom.us/webinar/register/5017367615534/WN_vgcHjqxVQheZLIIOa4eb2Q#/registration
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:
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; the ability of Freightos to build and
maintain relationships with carriers, freight forwarders and
importers/exporters; Freightos' ability to retain its management
and key employees; changes in applicable laws or regulations;
whether increased tariffs and protectionist trade policies being
implemented by the United States
and other countries will reduce shipping volume and, hence, number
of Transactions, GBV and Platform revenue; 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. These non-IFRS measures are presented to permit
investors and others to more fully understand how management
assesses our performance for internal planning and forecasting
purposes.
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,impairment of goodwill, 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)
|
|
|
December 31,
2024
|
December 31,
2023
|
|
(unaudited)
|
|
Assets
|
|
|
Current
Assets:
|
|
|
Cash and cash
equivalents
|
$ 10,118
|
$ 20,165
|
User funds
|
4,494
|
3,553
|
Trade receivables,
net
|
3,057
|
1,880
|
Short-term bank
deposit
|
27,153
|
20,000
|
Short-term
investments
|
-
|
11,520
|
Other receivables and
prepaid expenses
|
1,281
|
2,598
|
|
46,103
|
59,716
|
|
|
|
Non-current
Assets:
|
|
|
Property and equipment,
net
|
420
|
583
|
Right-of-use assets,
net
|
1,191
|
1,577
|
Intangible assets,
net
|
8,852
|
7,607
|
Goodwill
|
15,040
|
15,628
|
Deferred
taxes
|
536
|
969
|
Other long-term
assets
|
1,637
|
1,605
|
|
27,676
|
27,969
|
|
|
|
Total assets
|
$ 73,779
|
$ 87,685
|
|
|
|
Liabilities and
Equity
|
|
|
Current
liabilities:
|
|
|
Current maturity of
lease liabilities
|
615
|
587
|
Trade
payables
|
2,731
|
3,113
|
User
accounts
|
4,494
|
3,553
|
Warrants
liabilities
|
2,450
|
1,485
|
Accrued expenses and
other payables
|
7,023
|
4,931
|
|
17,313
|
13,669
|
|
|
|
Long Term
Liabilities:
|
|
|
Lease
liabilities
|
339
|
712
|
Employee benefit
liabilities, net
|
1,239
|
1,256
|
Other long-term
liabilities
|
-
|
6
|
|
1,578
|
1,974
|
|
|
|
Equity:
|
|
|
Share
capital
|
*)
|
*)
|
Share
premium
|
261,769
|
256,194
|
Foreign currency
translation reserve
|
(307)
|
-
|
Reserve from
remeasurement of defined benefit plans
|
96
|
27
|
Accumulated
deficit
|
(206,670)
|
(184,179)
|
Total equity
|
54,888
|
72,042
|
|
|
|
Total liabilities and
equity
|
$ 73,779
|
$ 87,685
|
*) Represents an amount
lower than $1.
|
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
(in thousands, except
share and per share data)
|
|
|
Three Months
Ended
|
Twelve
months
|
|
December
31,
|
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
|
Revenue
|
$ 6,587
|
$ 5,258
|
$ 23,785
|
$ 20,281
|
Cost of
revenue
|
2,134
|
1,986
|
8,285
|
8,479
|
Gross profit
|
4,453
|
3,272
|
15,500
|
11,802
|
Operating
expenses:
|
|
|
|
|
Research and
development
|
2,817
|
2,501
|
10,275
|
11,507
|
Selling and
marketing
|
3,688
|
3,359
|
13,880
|
14,384
|
General and
administrative
|
5,985
|
2,054
|
14,292
|
12,407
|
Reorganization
|
-
|
-
|
-
|
884
|
Share listing expense
(1)
|
-
|
-
|
-
|
46,717
|
Transaction-related
costs
|
-
|
-
|
-
|
3,703
|
Total operating
expenses
|
12,490
|
7,914
|
38,447
|
89,602
|
Operating
loss
|
(8,037)(2)
|
(4,642)
|
(22,947)(2)
|
(77,800)
|
Change in fair value of
warrants
|
(1,410)
|
459
|
(965)
|
9,440
|
Finance
income
|
282
|
822
|
2,211
|
3,189
|
Finance
expenses
|
(23)
|
(100)
|
(178)
|
(387)
|
Financing income,
net
|
259
|
722
|
2,033
|
2,802
|
Loss before taxes on
income
|
(9,188)
|
(3,461)
|
(21,879)
|
(65,558)
|
Income taxes (tax
benefit), net
|
649
|
(146)
|
612
|
(85)
|
Loss
|
$ (9,837)
|
$ (3,315)
|
$ (22,491)
|
$ (65,473)
|
Other comprehensive
loss (net of tax effect):
|
|
|
|
|
Amounts that will not
be reclassified subsequently to
profit or loss:
|
|
|
|
|
Remeasurement gain
(loss) from defined benefit
plans
|
69
|
(110)
|
69
|
(110)
|
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
|
(396)
|
-
|
(307)
|
-
|
Total comprehensive
loss
|
$ (10,164)
|
$ (3,425)
|
$ (22,729)
|
$ (65,583)
|
Basic and diluted loss
per Ordinary share
|
$ (0.20)
|
$ (0.07)
|
$ (0.46)
|
$ (1.47)
|
Weighted average number
of shares outstanding
used to compute basic and diluted loss per share
|
49,344,367
|
47,787,112
|
48,579,804
|
44,907,105
|
|
(1) Represents
non-recurring, non-cash $46.7 million share-based listing expense
incurred in connection with the
business combination with Gesher I Acquisition Corp.
|
(2) Includes a
non-recurring, non-cash $3.0 million accounting impairment of
goodwill related to the acquisition of Clearit in
2022; this amount was more than covered by earn-out payments that
were not made.
|
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
(in
thousands)
|
|
|
Three Months
Ended
|
Twelve
months
|
|
December
31,
|
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
|
Cash flows from
operating activities:
|
|
|
|
|
Loss
|
$ (9,837)
|
$ (3,315)
|
$ (22,491)
|
$ (65,473)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
Adjustments to profit
or loss items:
|
|
|
|
|
Depreciation and
amortization
|
870
|
710
|
3,083
|
2,791
|
Impairment of
goodwill
|
3,000
|
-
|
3,000
|
-
|
Share listing
expense
|
-
|
-
|
-
|
46,717
|
Change in fair value of
warrants
|
1,410
|
(459)
|
965
|
(9,440)
|
Changes in the fair
value of contingent consideration
|
-
|
(924)
|
(6)
|
(1,718)
|
Share-based
compensation
|
1,049
|
923
|
3,625
|
5,426
|
Operating expense
settled by issuance of shares
|
-
|
136
|
351
|
320
|
Finance income,
net
|
(259)
|
(739)
|
(2,027)
|
(2,667)
|
Income taxes (tax
benefit), net
|
649
|
(146)
|
612
|
(85)
|
|
6,719
|
(499)
|
9,603
|
41,344
|
Changes in asset and
liability items:
|
|
|
|
|
Decrease (increase) in
user funds
|
(74)
|
1,187
|
(968)
|
(209)
|
Increase (decrease) in
user accounts
|
74
|
(1,187)
|
968
|
209
|
Decrease in other
receivables and prepaid expenses
|
391
|
427
|
37
|
91
|
Decrease (increase) in
trade receivables
|
(184)
|
480
|
(920)
|
143
|
Decrease in trade
payables
|
(1,375)
|
(240)
|
(957)
|
(176)
|
Increase (decrease) in
accrued severance pay, net
|
(18)
|
76
|
(7)
|
(140)
|
Increase (decrease) in
accrued expenses and other payables
|
(187)
|
(315)
|
336
|
(3,711)
|
|
(1,373)
|
428
|
(1,511)
|
(3,793)
|
Cash received (paid)
during the year for:
|
|
|
|
|
Interest received,
net
|
99
|
733
|
2,642
|
1,256
|
Taxes paid,
net
|
(137)
|
(339)
|
(343)
|
(430)
|
|
(38)
|
394
|
2,299
|
826
|
Net cash used in
operating activities
|
(4,529)
|
(2,992)
|
(12,100)
|
(27,096)
|
Cash flows from
investing activities:
|
|
|
|
|
Purchase of property
and equipment
|
(16)
|
(6)
|
(48)
|
(80)
|
Proceeds from sale of
property and equipment
|
-
|
-
|
2
|
8
|
Acquisition of a
subsidiary, net of cash acquired (a)
|
-
|
-
|
(3,350)
|
-
|
Payment of payables for
previous acquisition of a subsidiary
|
-
|
(75)
|
-
|
(211)
|
Investment in long-term
assets
|
(52)
|
-
|
(70)
|
(374)
|
Withdrawal of
deposits
|
-
|
15
|
24
|
16
|
Withdrawal of
(investment in) short term investments, net
|
-
|
18,150
|
11,520
|
(11,520)
|
Investment in
short-term bank deposit, net
|
-
|
|
(6,000)
|
(20,000)
|
Net cash provided by
(used in) investing activities
|
(68)
|
18,084
|
2,078
|
(32,161)
|
Cash flows from
financing activities:
|
|
|
|
|
Proceeds from the
issuance of share capital and warrants net of transaction
costs
|
-
|
-
|
-
|
76,044
|
Repayment of lease
liabilities
|
(208)
|
(176)
|
(629)
|
(549)
|
Repayment of short-term
bank loan and credit
|
-
|
-
|
-
|
(2,504)
|
Exercise of
options
|
411
|
135
|
714
|
186
|
Net cash provided by
(used in) financing activities
|
203
|
(41)
|
85
|
73,177
|
Exchange differences on
balances of cash and cash equivalents
|
(19)
|
38
|
(91)
|
(247)
|
Losses from translation
of cash and cash equivalents of foreign activity
|
(19)
|
-
|
(19)
|
-
|
Increase (decrease) in
cash and cash equivalents
|
(4,432)
|
15,089
|
(10,047)
|
13,673
|
Cash and cash
equivalents at the beginning of the period
|
14,550
|
5,076
|
20,165
|
6,492
|
Cash and cash
equivalents at the end of the period
|
$ 10,118
|
$ 20,165
|
$ 10,118
|
$ 20,165
|
(a) Acquisition of an
initially consolidated subsidiary:
|
|
|
|
|
Working capital
(excluding cash and cash equivalents)
|
$ -
|
$ -
|
$ (1,271)
|
$ -
|
Property and
equipment
|
-
|
-
|
51
|
-
|
Right-of-use
assets
|
-
|
-
|
350
|
-
|
Intangible
assets
|
-
|
-
|
3,538
|
-
|
Goodwill
|
-
|
-
|
2,546
|
-
|
Shares
issued
|
-
|
-
|
(885)
|
-
|
Payable for acquisition
of subsidiary
|
-
|
-
|
(629)
|
-
|
Lease
liabilities
|
-
|
-
|
(350)
|
-
|
Acquisition of a
subsidiary, net of cash acquired
|
$ -
|
$ -
|
$ 3,350
|
$ -
|
(b) Significant
non-cash transactions:
|
|
|
|
|
Right-of-use asset
recognized with corresponding lease liability
|
$ 2
|
$ 613
|
$ 2
|
$ 852
|
Issuance of shares for
previous acquisition of a subsidiary
|
$ -
|
$ 58
|
$ -
|
$ 171
|
RECONCILIATION OF IFRS TO NON-IFRS GROSS PROFIT AND
GROSS MARGIN
|
(in thousands, except
gross margin data)
|
|
|
Three Months
Ended
|
Twelve
months
|
|
December
31,
|
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
IFRS gross
profit
|
$ 4,453
|
$ 3,272
|
$ 15,500
|
$ 11,802
|
Add:
|
|
|
|
|
Share-based
compensation
|
65
|
101
|
378
|
692
|
Depreciation and
amortization
|
373
|
309
|
1,345
|
1,180
|
Non-IFRS gross
profit
|
$ 4,891
|
$ 3,682
|
$ 17,223
|
$ 13,674
|
IFRS gross
margin
|
67.6 %
|
62.2 %
|
65.2 %
|
58.2 %
|
Non-IFRS gross
margin
|
74.3 %
|
70.0 %
|
72.4 %
|
67.4 %
|
RECONCILIATION OF IFRS LOSS TO ADJUSTED
EBITDA
|
(in thousands , except
adjusted EBITDA margin data)
|
|
|
Three Months
Ended
|
Twelve
months
|
|
December
31,
|
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
IFRS loss
|
$ (9,837)
|
$ (3,315)
|
$ (22,491)
|
$ (65,473)
|
Add:
|
|
|
|
|
Change in fair value of
warrants
|
1,410
|
(459)
|
965
|
(9,440)
|
Financing income,
net
|
(259)
|
(722)
|
(2,033)
|
(2,802)
|
Income taxes (tax
benefit), net
|
649
|
(146)
|
612
|
(85)
|
Share-based
compensation
|
1,049
|
923
|
3,625
|
5,426
|
Depreciation and
amortization
|
870
|
710
|
3,083
|
2,791
|
Impairment of
goodwill
|
3,000
|
-
|
3,000
|
-
|
Share listing
expense
|
-
|
-
|
-
|
46,717
|
Non-recurring
expenses
|
-
|
-
|
-
|
499
|
Transaction-related
costs
|
-
|
-
|
-
|
3,703
|
Changes in the fair
value of contingent consideration
|
-
|
(941)
|
-
|
(1,583)
|
Acquisition-related
costs
|
-
|
-
|
283
|
-
|
Reorganization
|
-
|
-
|
-
|
884
|
Operating expense
settled by issuance of shares
|
-
|
136
|
351
|
320
|
Adjusted
EBITDA
|
$ (3,118)
|
$ (3,814)
|
$ (12,605)
|
$ (19,043)
|
Adjusted EBITDA
margins
|
-47 %
|
-73 %
|
-53 %
|
-94 %
|
RECONCILIATION OF IFRS LOSS TO NON-IFRS LOSS AND LOSS
PER SHARE
|
(in thousands, except
share and per share data)
|
|
|
Three Months
Ended
|
Twelve
months
|
|
December
31,
|
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
|
(unaudited)
|
(unaudited)
|
IFRS loss
|
$ (9,837)
|
$ (3,315)
|
$ (22,491)
|
$ (65,473)
|
Add:
|
|
|
|
|
Share-based
compensation
|
1,049
|
923
|
3,625
|
5,426
|
Depreciation and
amortization
|
870
|
710
|
3,083
|
2,791
|
Impairment of
goodwill
|
3,000
|
-
|
3,000
|
-
|
Share listing
expense
|
-
|
-
|
-
|
46,717
|
Non-recurring
expenses
|
-
|
-
|
-
|
499
|
Transaction-related
costs
|
-
|
-
|
-
|
3,703
|
Changes in the fair
value of contingent consideration
|
-
|
(924)
|
(6)
|
(1,718)
|
Acquisition-related
costs
|
-
|
-
|
283
|
-
|
Reorganization
|
-
|
-
|
-
|
884
|
Operating expense
settled by issuance of shares
|
-
|
136
|
351
|
320
|
Change in fair value of
warrants
|
1,410
|
(459)
|
965
|
(9,440)
|
Non IFRS
loss
|
$ (3,508)
|
$ (2,929)
|
$ (11,190)
|
$ (16,291)
|
Non IFRS basic and
diluted loss per Ordinary share
|
$ (0.07)
|
$ (0.06)
|
$ (0.23)
|
$ (0.38)
|
Weighted average number
of shares outstanding used to
compute basic and diluted loss per share
|
49,344,367
|
47,787,112
|
48,579,804
|
44,907,105
|
Logo
- https://mma.prnewswire.com/media/2319256/4496202/Freightos_Logo.jpg
View original
content:https://www.prnewswire.com/news-releases/freightos-reports-fourth-quarter-and-full-year-2024-results-302383268.html
SOURCE Freightos