ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

DVT Divestco Inc.

0.01
0.00 (0.00%)
24 May 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type
Divestco Inc. TSXV:DVT TSX Venture Common Stock
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 0.01 0.01 0.015 0 01:00:00

Divestco Reports Q4 2013 Results

29/04/2014 10:35pm

Marketwired Canada


Divestco Inc. ("Divestco" or the "Company") (TSX VENTURE:DVT) announces its
operating results for the three months and year ended December 31, 2013. 


Three months ended December 31, 2013

Divestco had a net profit of $3.5 million for the fourth quarter of 2013 ($0.05
per share - basic and diluted) compared to a net loss of $1.2 million ($0.02 per
share - basic and diluted) for the same period in 2012. 


The Company generated revenue of $10.4 million in Q4 2013 compared to $7.3
million in Q4 2012, an increase of $3.1 million (43%). This was mainly due to a
revenue increase in both Seismic Data segment of $5.1 million (616%) and
Services segment of $0.3 million (16%) which was offset by a decrease in revenue
in Software and Data segment of $2.3 million (54%). Seismic Data segment Q4 2013
revenue in addition to traditional activity level included one large proprietary
data sale. The reduction in Software and Data segment Q4 2013 revenue was
primarily due to a significant log data sale recognized in Q4 2012. 


Operating expenses (excluding depreciation and amortization) decreased by $1.7
million (25%) to $5.3 million in Q4 2013 from $7 million in Q4 2012. Salaries
and wages were down $1.2 million (27%) due to lower headcount. Occupancy costs
were lower by $0.5 million (42%) as the Company surrendered a floor of office
space effective January 1, 2013 and another floor effective June 1, 2013. There
was also a decrease in bad debt expense and bank charges partially offset by an
increase in digital map/information expense. Depreciation and amortization
increased by $0.2 million (13%) mainly due to a higher depreciation on seismic
data offset by a lower amortization of deferred development costs and research
and development expense of Geomatics and Processing divisions. 


EBITDA was $5.1 million in Q4 2013, a $4.8 million increase from the same period
in 2012. Funds from operations were $5.2 million ($0.08 per share - basic and
diluted) for Q4 2013, compared to $10,000 ($nil per share - basic and diluted)
for the same period in 2012, an increase of $5.2 million primarily due to higher
Seismic Data sales activity as well as savings in salaries and wages expense and
occupancy costs.


Year ended December 31, 2013

Divestco had net income of $1.3 million for the year ended December 31, 2013
($0.02 per share - basic and diluted) which was consistent with the net income
for the year ended December 31, 2012. However, the income in 2013 was partially
offset by the recognition of a $1 million accounting loss (non-cash) from the
disposal of certain data library assets and a $0.7 million impairment (non-cash)
of leasehold improvements (net of tenant inducements) associated with the
surrender of office space in the period. Excluding the loss and impairment, the
Company would have had a total net income of $3.0 million ($0.05 per share -
basic and diluted) for the year ended December 31, 2013. 


The Company generated revenue of $34.0 million in 2013 compared to $39.6 million
in 2012, a decrease of $5.6 million (14%). Revenue in the Software and Data
segment decreased by $3.3 million (26%) related to a significant log data sale
in 2012. Revenues in Geomatics and Processing divisions of Services segment were
lower by $1.0 million (22%) and $0.9 million (16%) respectively as clients
continued to spend less on exploration activities. 


Operating expenses (excluding depreciation and amortization) decreased by $4.1
million (15%) to $23.1 million for the year ended December 31, 2013 from $27.2
million during the same period in 2012. Salaries and wages were down $2.9
million (16%) due to lower headcount and profit-share accrual. Occupancy costs
were also lower as the Company surrendered a floor of office space effective
January 1, 2013 and another floor effective June 1, 2013. In addition,
stock-based compensation, professional fees, and bad debt expenses were lower
than in 2012. They were partially offset by an increase in software
licenses/maintenance and digital/map information expenses. Depreciation and
amortization decreased by $3.8 million (35%) mainly due to a lower depreciation
on seismic data as the Company acquired more data in 2012 as compared to 2013. 


Excluding the (non-cash) accounting loss and impairment of $1.7 million, EBITDA
was $10.9 million for the year ended December 31, 2013, a $1.5 million (14%)
decrease from $12.4 million for the same period in 2012. The Company generated
funds from operations of $11.3 million ($0.17 per share - basic and diluted) in
2013, compared to $11.7 million ($0.18 per share - basic and diluted) for the
same period in 2012, a decrease of $0.4 million (3%) primarily due to lower log
data revenue.


Working Capital

As at December 31, 2013, Divestco had a working capital deficit of $2.3 million
(excluding deferred revenue of $2.8 million), compared to a working capital
deficit of $7.5 million (excluding deferred revenue of $2.4 million) as at
December 31, 2012. The improvement in working capital from the end of 2012 was a
direct result of debt restructuring, strong seismic cash sales and significant
reductions in operating costs. However, the industry continued to experience
lower than anticipated activity levels with respect to exploration which had a
negative impact on the Company's services divisions: Geomatics, Processing and
Land management services for the year ended December 31, 2013.


Divestco had a funded debt to equity ratio of 0.61:1 as at December 31, 2013
(0.65:1 as at December 31, 2012). The Company's practice is to utilize an
appropriate mix of debt and equity to finance its current capital expenditures
and growth initiatives. Consistent with the year ended December 31, 2012, the
strategy of the Board of Directors and management is to operate the Company with
the lowest possible debt load in reaction to the volatility of the industry.
This is to ensure adequate financial flexibility to meet the financial
obligations, both current and long-term and as part of the Company's effort to
maintain a healthy statement of financial position. The Company's strategy is to
maintain a funded debt to equity ratio of less than 1:1.


Operations Update

During 2013, Divestco completed two 3D seismic programs in adding a total of 93
square kilometers to our proprietary database. At the end of Q4, the company was
in the process of acquiring another 3D seismic program in the Alder region of
Alberta. Software has successfully restructured its division with the hiring of
new key personnel and has major releases planned throughout 2014. Divestco's
Services division made a determined push into international markets which has
resulted in several new processing contracts in South America, Europe and
Africa.


Mr. Stephen Popadynetz, CEO commented: "Q4 of 2013 was a substantial turning
point for Divestco. Despite the lack of new seismic programs, Divestco was able
to replace much of its lost revenues from acquisitions with library sales. As
the database continues to expand, and the library sales associated with it will
also expand. As well, the Software and Data Division had decreased one time
revenues, but our overall recurring revenues saw a modest increase and, despite
the low industry activity, our Services Division has implemented an aggressive
expansion plan into international markets which has started to show significant
return. As I have stated before, we can't increase the industry activity levels,
but we can diversify and control our costs. All the measures taken by Divestco
are starting to show positive results and as we simplify and concentrate our
businesses, we are generating additional positive returns. The outlook for 2014
is stronger than 2013 and with all the cost controls now firmly in place, we can
increase our profitability on any new revenue increases. As well, we must
continue to innovate rather than waiting for the environment to improve. This is
why our Software group has produced a new slate of applications to be unveiled
this year and this is why our Processing group has moved so aggressively into
international markets. We also must manage the cash flows from our operations
and despite the challenging and changing economic environment; Divestco's
working capital position is substantially improved from the end of fiscal 2012.
As we look forward to 2014, Divestco has improved virtually every aspect of the
Company and is well positioned to finally start focusing on growth again."


Non-GAAP Measures

The Company's consolidated financial statements have been prepared in accordance
with IFRS as issued by the IASB. Certain measures in this document do not have
any standardized meaning as prescribed by IFRS and are considered non-GAAP
measures. While these measures may not be comparable to similar measures
presented by other issuers, they are described and presented to provide
shareholders, potential investors and other users with additional information
regarding the Company's results, liquidity, and its ability to generate funds to
finance its operations. These measures include:


Earnings before interest, taxes, depreciation and amortization ("EBITDA")

Divestco uses EBITDA as a key measure to evaluate the performance of its
segments and divisions, as well as the Company overall, with the closest IFRS
measure being net income or net loss. EBITDA is a measure commonly reported and
widely used by investors as an indicator of the Company's operating performance
and ability to incur and service debt, and as a valuation metric. The Company
believes EBITDA assists investors in comparing the Company's performance on a
consistent basis, without regard to financing decisions and depreciation and
amortization, which are non-cash in nature and can vary significantly depending
upon accounting methods or non-operating factors such as historical cost.


EBITDA is not a calculation based on IFRS and should not be considered an
alternative to net income or loss in measuring the Company's performance. As
well, EBITDA should not be used as an exclusive measure of cash flow, because it
does not consider the impact of working capital growth, capital expenditures,
debt principal reductions and other sources and uses of cash, which are
disclosed in the consolidated statements of cash flows. While EBITDA has been
disclosed herein to permit a more complete comparative analysis of the Company's
operating performance and debt servicing ability relative to other companies,
investors should be cautioned that EBITDA as reported by Divestco may not be
comparable in all instances to EBITDA as reported by other companies. Investors
should also carefully consider the specific items included in Divestco's
computation of EBITDA.


The following is a reconciliation of EBITDA with net income (loss):



----------------------------------------------------------------------------
                                    Three months ended           Year ended 
                                           December 31          December 31 
----------------------------------------------------------------------------
(Thousands)                             2013      2012       2013      2012 
----------------------------------------------------------------------------
Net Income (Loss)                   $  3,458  $ (1,232)  $  1,327  $  1,273 
Income Tax Expense                         -         -          -       (51)
Finance Costs                            215       251      1,007       531 
Depreciation and Amortization          1,454     1,292      6,889    10,646 
----------------------------------------------------------------------------
EBITDA                              $  5,127  $    311   $  9,223  $ 12,399 
----------------------------------------------------------------------------



Working capital

Working Capital is calculated as current assets minus current liabilities
(excluding deferred revenue). Working capital provides a measure that can be
used to gauge Divestco's ability to meet its current obligations.


Additional GAAP Measure

Funds from operations

Divestco reports funds from operations because it is a key measure used by
management to evaluate its performance and to assess the ability of the Company
to finance operating and investing activities. Funds from operations exclude
certain working capital changes and other sources and uses of cash, which are
disclosed in the consolidated statements of cash flows. 


Funds from operations is not a calculation based on IFRS and should not be
considered an alternative to the consolidated statements of cash flows. Funds
from operations is a measure that can be used to gauge Divestco's capacity to
generate discretionary cash flow. Investors should be cautioned that funds from
operations as reported by Divestco may not be comparable in all instances to
funds from operations as reported by other companies. While the closest IFRS
measure is cash from operating activities, funds from operations is considered
relevant because it provides an indication of how much cash generated by
operations is available before proceeds from divested assets and changes in
certain working capital items.


The following reconciles funds from operations with cash from operating activities:



----------------------------------------------------------------------------
                                    Three months ended           Year ended 
                                           December 31          December 31 
----------------------------------------------------------------------------
(Thousands)                             2013      2012       2013      2012 
----------------------------------------------------------------------------
Cash from Operating Activities      $  3,684  $   (155)  $  8,498  $ 14,892 
Changes in Non-Cash Working                                                 
 Capital Balances Related to                                                
 Operating Activities                  1,337       (85)     1,938    (3,408)
Interest Paid                            168       219        846       374 
----------------------------------------------------------------------------
Income Taxes Paid (Refunded)               -        31          -      (184)
----------------------------------------------------------------------------
Funds from (used in) Operations     $  5,189  $     10   $ 11,282  $ 11,674 
----------------------------------------------------------------------------



Financial Highlights



----------------------------------------------------------------------------
Summary Financial Results (Thousands, Except Per Share Amounts)             
----------------------------------------------------------------------------
                                             Three months ended December 31 
----------------------------------------------------------------------------
                                        2013      2012   $ Change  % Change 
----------------------------------------------------------------------------
Revenue                            $  10,395 $   7,270  $   3,125        43%
                                                                            
Operating Expenses                     5,251     6,960     (1,709)      -25%
                                                                            
Other Loss (Income)                       17        (1)        18       N/A 
----------------------------------------------------------------------------
                                                                            
EBITDA (1)                             5,127       311      4,816      1549%
                                                                            
Finance Costs                            215       251        (36)      -14%
                                                                            
Depreciation and Amortization          1,454     1,292        162        13%
----------------------------------------------------------------------------
                                                                            
Income (Loss) before Income Taxes      3,458    (1,232)     4,690       N/A 
                                                                            
Income Tax Expense (Reduction)             -         -          -       N/A 
----------------------------------------------------------------------------
                                                                            
Net Income (Loss)                  $   3,458 $  (1,232) $   4,690       N/A 
 Per Share - Basic and Diluted          0.05     (0.02)      0.07       N/A 
----------------------------------------------------------------------------
                                                                            
Funds from (used in) Operations                                             
 (2)                               $   5,189 $      10  $   5,179       N/A 
 Per Share - Basic and Diluted          0.08         -       0.08       N/A 
----------------------------------------------------------------------------
                                                                            
Shares Outstanding                    67,050    66,758        N/A       N/A 
                                                                            
Weighted Average Shares                                                     
 Outstanding                                                                
 Basic and Diluted                    67,004    66,735        N/A       N/A 
----------------------------------------------------------------------------
                                                                            
                                                                            

----------------------------------------------------------------------------
Summary Financial Results (Thousands, Except Per Share Amounts)             
----------------------------------------------------------------------------
                                                     Year ended December 31 
----------------------------------------------------------------------------
                                        2013      2012   $ Change  % Change 
----------------------------------------------------------------------------
Revenue                            $  33,979 $  39,628  $  (5,649)      -14%
                                                                            
Operating Expenses                    23,073    27,189     (4,116)      -15%
                                                                            
Other Loss (Income)                    1,683        40      1,643      4108%
----------------------------------------------------------------------------
                                                                            
EBITDA (1)                             9,223    12,399     (3,176)      -26%
                                                                            
Finance Costs                          1,007       531        476        90%
                                                                            
Depreciation and Amortization          6,889    10,646     (3,757)      -35%
----------------------------------------------------------------------------
                                                                            
Income (Loss) before Income Taxes      1,327     1,222        105         9%
                                                                            
Income Tax Expense (Reduction)             -       (51)        51       N/A 
----------------------------------------------------------------------------
                                                                            
Net Income (Loss)                  $   1,327 $   1,273  $      54         4%
 Per Share - Basic and Diluted          0.02      0.02          -         0%
----------------------------------------------------------------------------
                                                                            
Funds from (used in) Operations                                             
 (2)                               $  11,282 $  11,674  $    (392)       -3%
 Per Share - Basic and Diluted          0.17      0.18      (0.01)       -6%
----------------------------------------------------------------------------
                                                                            
Shares Outstanding                    67,050    66,758        N/A       N/A 
                                                                            
Weighted Average Shares                                                     
 Outstanding                                                                
 Basic and Diluted                    67,000    66,676        N/A       N/A 
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
Financial Position (Thousands)                      Balance as at           
----------------------------------------------------------------------------
                                              Dec 31      Dec 31      Dec 31
----------------------------------------------------------------------------
                                                2013        2012        2011
----------------------------------------------------------------------------
Total Assets                               $  40,721   $  41,945   $  43,761
Working Capital (Deficit) (1)                 (2,295)     (7,483)        297
Long-Term Financial Liabilities (2)            9,357       7,622       8,610
----------------------------------------------------------------------------

1.  Excludes the current portion of deferred revenue of $2.8 million
    (December 31, 2012: $2.4 million; December 31, 2011: $4.6 million) 
2.  Includes long-term debt obligations, deferred rent obligations, sublease
    loss provision and other long-term liabilities. The long-term debt
    obligations are comprised of the Company's subordinated debt,
    shareholder loans and finance leases. 



Segment Review Summary



----------------------------------------------------------------------------
Three months ended December 31, 2013 (Thousands)                            
----------------------------------------------------------------------------
                        Software               Seismic Corporate            
                        and Data   Services       Data   & Other      Total 
----------------------------------------------------------------------------
Revenue                $   1,996  $   2,501  $   5,898  $      -  $  10,395 
EBITDA                       844        119      5,231    (1,067)     5,127 
Finance costs (income)        36         10        169         -        215 
Depreciation and                                                            
 Amortization                624        145        579       106      1,454 
Income (loss) before                                                        
 income taxes                184        (36)     4,483    (1,173)     3,458 
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
Three months ended December 31, 2012 (Thousands)                            
----------------------------------------------------------------------------
                                                       Corporate            
                        Software   Services       Data   & Other      Total 
----------------------------------------------------------------------------
Revenue                $   4,319  $   2,121  $     830  $      -  $   7,270 
EBITDA                     2,523       (760)      (165)   (1,287)       311 
Finance costs (income)        68         22        161         -        251 
Depreciation and                                                            
 Amortization                788        221        156       127      1,292 
Income (loss) before                                                        
 income taxes              1,667     (1,003)      (482)   (1,414)    (1,232)
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
Year ended December 31, 2013 (Thousands)                                    
----------------------------------------------------------------------------
                                                       Corporate            
                        Software   Services       Data   & Other      Total 
----------------------------------------------------------------------------
Revenue                $   9,427  $  10,946  $  13,606  $      -  $  33,979 
EBITDA                     2,972        423     10,813    (4,985)     9,223 
Finance costs (income)       292        137        578         -      1,007 
Depreciation and                                                            
 Amortization              2,526        614      3,270       479      6,889 
Income (loss) before                                                        
 income taxes                154       (328)     6,965    (5,464)     1,327 
----------------------------------------------------------------------------
Loss on sale of                                                             
 intangibles and                                                            
 property and                                                               
 equipment                (1,005)         -          -      (678)    (1,683)
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
Year ended December 31, 2012 (Thousands)                                    
----------------------------------------------------------------------------
                                                       Corporate            
                        Software   Services       Data   & Other      Total 
----------------------------------------------------------------------------
Revenue                $   9,414  $  17,266  $  13,784  $      -  $  40,464 
EBITDA                     3,541      3,620     10,651   (11,673)     6,139 
Finance costs (income)         -         (3)        (6)      768        759 
Depreciation and                                                            
 Amortization              3,453      1,098      3,632     1,721      9,904 
Income (loss) before                                                        
 income taxes                 88      2,525      7,025   (14,162)    (4,524)
----------------------------------------------------------------------------
                                                                            
                                                                            
Divestco Inc.                                                               
Condensed Consolidated Interim Statements of Financial Position             
                                                                            
----------------------------------------------------------------------------
                                                              At December 31
----------------------------------------------------------------------------
(Thousands - Audited)                                        2013       2012
----------------------------------------------------------------------------
Assets                                                                      
                                                                            
Current Assets                                                              
  Cash                                                  $     417  $   1,320
  Funds held in trust                                           -         18
  Accounts receivable                                       9,136      7,134
  Prepaid expenses, supplies and deposits                     300        357
  Income taxes receivable                                     502        196
----------------------------------------------------------------------------
  Total current assets                                     10,355      9,025
                                                                            
Equity-accounted investees                                    133        137
Participation surveys in progress                           4,733      3,508
Property and equipment                                      2,869      4,607
Intangible assets                                          22,631     24,668
----------------------------------------------------------------------------
                                                                            
Total assets                                            $  40,721  $  41,945
----------------------------------------------------------------------------
                                                                            
Liabilities and Shareholders' Equity                                        
                                                                            
Current Liabilities                                                         
  Bank indebtedness                                     $   2,996  $   4,450
  Accounts payable and accrued liabilities                  6,935      9,624
  Deferred revenue                                          2,756      2,420
  Current loss on sublease loss provision                     336        326
  Current portion of long-term debt obligations             2,311      1,986
  Current portion of tenant inducements                        72        122
----------------------------------------------------------------------------
  Total current liabilities                                15,406     18,928
                                                                            
Deferred rent obligations                                     451        189
Long-term debt obligations                                  5,591      4,115
Sublease loss provision                                       668      1,006
Tenant Inducements                                            750      1,389
----------------------------------------------------------------------------
Total liabilities                                          22,866     25,627
----------------------------------------------------------------------------
                                                                            
Shareholders' Equity                                                        
  Equity instruments                                        7,266      7,216
  Contributed surplus                                       7,989      7,829
  Retained earnings                                         2,600      1,273
----------------------------------------------------------------------------
  Total shareholders' equity                               17,855     16,318
----------------------------------------------------------------------------
                                                                            
Total liabilities and shareholders' equity              $  40,721  $  41,945
----------------------------------------------------------------------------
                                                                            
                                                                            
Divestco Inc.                                                               
Condensed Consolidated Interim Statements of Income and Comprehensive Income
                                                                            
----------------------------------------------------------------------------
                                                     Year ended December 31 
----------------------------------------------------------------------------
(Thousands, Except Per Share Amounts - Audited)             2013       2012 
----------------------------------------------------------------------------
Revenue                                                $  33,979  $  39,628 
----------------------------------------------------------------------------
                                                                            
Operating expenses                                                          
  Salaries and benefits                                   14,775     17,667 
  General and administrative                               8,138      9,213 
  Depreciation and amortization                            6,889     10,646 
  Other loss                                               1,683         40 
  Share-based payments                                       160        309 
----------------------------------------------------------------------------
  Total operating expenses                                31,645     37,875 
----------------------------------------------------------------------------
                                                                            
Finance costs                                              1,007        531 
                                                                            
----------------------------------------------------------------------------
                                                                            
Income before income taxes                                 1,327      1,222 
----------------------------------------------------------------------------
                                                                            
Income taxes                                                                
  Current                                                      -        (51)
----------------------------------------------------------------------------
                                                                            
Net income and comprehensive income for the year       $   1,327  $   1,273 
                                                                            
Net income per share                                                        
  Basic and Diluted                                    $    0.02  $    0.02 
                                                                            
Weighted average number of shares                                           
  Basic and Diluted                                       66,989     66,676 
----------------------------------------------------------------------------
                                                                            
                                                                            
Divestco Inc.                                                               
Condensed Consolidated Interim Statements of Changes in Equity              
                                                                            
----------------------------------------------------------------------------
                                Number                 Number               
                                    of                     of               
                                Shares       Share   Warrants               
(Thousands - Audited)           Issued     Capital     Issued      Warrants 
----------------------------------------------------------------------------
Balance as at January 1,                                                    
 2012                           66,610 $    74,571     16,280  $      1,860 
                                                                            
Reduction of stated capital                                                 
 and deficit                               (67,383)                         
                                                                            
Net income and comprehensive                                                
 income for the year                                                        
                                                                            
Transactions with owners,                                                   
 recorded in equity                                                         
 contributions by and                                                       
 distributions to owners:                                                   
  Issuance of Class A common                                                
   shares as service awards        128          25                          
  Issuance of Class A common                                                
   shares on exercise of                                                    
   PSUs                             20           3                          
  Reclassification on                                                       
   exercise of PSUs                                                         
  Reclassification on expiry                                                
   of warrants                                        (16,280)       (1,860)
  Share-based payments                                                      
                                                                            
----------------------------------------------------------------------------
Balance as at December 31,                                                  
 2012                           66,758 $     7,216          -  $          - 
                                                                            
Net income and comprehensive                                                
 income for the year                                                        
                                                                            
Transactions with owners,                                                   
 recorded in equity                                                         
 contributions by and                                                       
 distributions to owners:                                                   
  Issuance of Class A common                                                
   shares as service awards        292          50                          
  Share-based payments                                                      
----------------------------------------------------------------------------
Balance as at December 31,                                                  
 2013                           67,050 $     7,266          -  $          - 
----------------------------------------------------------------------------
                                                                            
                                                                            

----------------------------------------------------------------------------
                                  Equity  Contributed   Retained      Total 
(Thousands - Audited)        Instruments      Surplus   Earnings     Equity 
----------------------------------------------------------------------------
Balance as at January 1,                                                    
 2012                        $    76,431  $     5,663  $ (67,383) $  14,711 
                                                                            
Reduction of stated capital                                                 
 and deficit                     (67,383)                 67,383          - 
                                                                            
Net income and comprehensive                                                
 income for the year                                       1,273      1,273 
                                                                            
Transactions with owners,                                                   
 recorded in equity                                                         
 contributions by and                                                       
 distributions to owners:                                                   
  Issuance of Class A common                                                
   shares as service awards           25                                 25 
  Issuance of Class A common                                                
   shares on exercise of                                                    
   PSUs                                3                                  3 
  Reclassification on                                                       
   exercise of PSUs                                (3)                   (3)
  Reclassification on expiry                                                
   of warrants                    (1,860)       1,860                     - 
  Share-based payments                            309                   309 
                                                                            
----------------------------------------------------------------------------
Balance as at December 31,                                                  
 2012                        $     7,216  $     7,829  $   1,273  $  16,318 
                                                                            
Net income and comprehensive                                                
 income for the year                                       1,327      1,327 
                                                                            
Transactions with owners,                                                   
 recorded in equity                                                         
 contributions by and                                                       
 distributions to owners:                                                   
  Issuance of Class A common                                                
   shares as service awards           50                                 50 
  Share-based payments                            160                   160 
----------------------------------------------------------------------------
Balance as at December 31,                                                  
 2013                        $     7,266  $     7,989  $   2,600  $  17,855 
----------------------------------------------------------------------------
                                                                            
                                                                            
Divestco Inc.                                                               
Condensed Consolidated Interim Statements of Cash Flows                     
                                                                            
----------------------------------------------------------------------------
                                                     Year ended December 31 
----------------------------------------------------------------------------
(Thousands - Audited)                                     2013         2012 
----------------------------------------------------------------------------
Cash from (used in) operating activities                                    
Net income (loss) for the year                     $     1,327  $     1,273 
Items not affecting cash:                                                   
Equity investment loss                                      (3)         (10)
Depreciation and amortization                            6,889       10,646 
Amortization of tenant inducements                         (93)        (117)
Deferred rent obligations                                  262         (936)
Income taxes                                                 -          (51)
Loss on disposal of intangibles                          1,005            - 
Impairment of property and equipment                       678            - 
Unrealized foreign exchange loss                             -            4 
Non-cash employment benefits                                50           25 
Share-based payments                                       160          309 
Finance costs                                            1,007          531 
----------------------------------------------------------------------------
Funds from operations                                   11,282       11,674 
                                                                            
Changes in non-cash working capital balances            (1,938)       3,408 
Interest paid                                             (846)        (374)
Income taxes paid                                            -          184 
----------------------------------------------------------------------------
Net cash from operating activities                       8,498       14,892 
----------------------------------------------------------------------------
                                                                            
Cash from (used in) financing activities                                    
Bank indebtedness                                       (1,454)         750 
Repayment of long-term debt obligations                 (2,617)      (1,965)
Deferred financing costs                                  (298)           - 
Proceeds received from long-term debt obligations                           
 (net of committed revolver repayments)                  4,325        2,210 
----------------------------------------------------------------------------
Net cash from (used in) financing activities               (44)         995 
----------------------------------------------------------------------------
                                                                            
Cash from (used in) investing activities                                    
Additions to intangible assets                          (3,604)     (14,197)
Decrease in participation surveys in progress           (1,225)       1,600 
Purchase of property and equipment                        (408)      (1,320)
Additions to tenant inducements                              -          118 
Lease incentive                                            144            - 
Payments towards sublease loss provision                  (356)        (357)
Investment in equity-accounted investees                  (200)           - 
Advances from equity-accounted investees                   458           14 
Deferred development costs                              (1,824)      (2,353)
Changes in non-cash working capital balances            (2,342)         381 
----------------------------------------------------------------------------
Net cash used in investing activities                   (9,357)     (16,114)
----------------------------------------------------------------------------
                                                                            
Decrease in cash                                          (903)        (227)
                                                                            
Cash, beginning of year                                  1,320        1,547 
----------------------------------------------------------------------------
                                                                            
Cash, end of year                                  $       417  $     1,320 
----------------------------------------------------------------------------



About the Company

Divestco provides innovative geoscience solutions to Energy and Service
companies worldwide. Our customers predominantly operate in geology, geophysics,
land and engineering and we work with our clients to ensure they have the right
solutions, at the right time, to help them make more informed decisions.
Commitment, innovation, accountability and agility form the cornerstone of our
values and enable us to consistently provide reliable solutions and exceptional,
personalized service in all of the core areas in which we operate. Divestco
provides Software & Data, Seismic Processing, Geomatics Services, Seismic Data &
Brokerage, and Land Services. Divestco is headquartered in Calgary and trades on
the TSX Venture Exchange under the symbol "DVT".


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


This press release contains forward-looking information related to the Company's
capital expenditures, projected growth, view and outlook with respect to future
oil and gas prices and market conditions, and demand for its products and
services. Statements that contain words such as "could', "should", "can",
"anticipate", "expect", "believe", "will", "may" and similar expressions and
statements relating to matters that are not historical facts constitute
"forward-looking information" within the meaning applicable by Canadian
securities legislation. Although management of the Company believes that the
expectations reflected in such forward-looking information are reasonable, there
can be no assurance that such expectations will prove to have been correct
because, should one or more of the risks materialize, or should the assumptions
underlying forward-looking statements or forward-looking information prove
incorrect, actual results may vary materially from those described in this press
release as intended, planned, anticipated, believed, estimated or expected.
Readers should not place undue reliance on forward-looking statements or
forward-looking information. All of the forward-looking statements and
forward-looking information of the Company contained in this press release are
expressly qualified, in their entirety, by this cautionary statement. Except
where required by law, the Company does not assume any obligation to update
these forward-looking statements or forward-looking information if conditions or
opinions should change.


In particular, this press release contains forward-looking statements pertaining
to the following: Company's ability to keep debt and liquidity at acceptable
levels, improve/maintain its working capital position and maintain profitability
in the current economy; availability of external and internal funding for future
operations; relative future competitive position of the Company; nature and
timing of growth; oil and natural gas production levels; planned capital
expenditure programs; supply and demand for oil and natural gas; future demand
for products/services; commodity prices; impact of Canadian federal and
provincial governmental regulation on the Company; expected levels of operating
costs, finance costs and other costs and expenses; future ability to execute
acquisitions and dispositions of assets or businesses; expectations regarding
the Company's ability to raise capital and to add to seismic data through new
seismic shoots and acquisition of existing seismic data; treatment under tax
laws; and new accounting pronouncements.


These forward-looking statements are based upon assumptions including: future
prices for crude oil and natural gas; future interest rates and future
availability of debt and equity financing will be at levels and costs that allow
the Company to manage, operate and finance its business and develop its software
products and various oil and gas datasets including its seismic data library,
and meet its future obligations; the regulatory framework in respect of
royalties, taxes and environmental matters applicable to the Company and its
customers will not become so onerous on both the Company and its customers as to
preclude the Company and its customers from viably managing, operating and
financing its business and the development of its software and data; and that
the Company will continue to be able to identify, attract and employ qualified
staff and obtain the outside expertise as well as specialized and other
equipment it requires to manage, operate and finance its business and develop
its properties.


These forward-looking statements are subject to numerous risks and
uncertainties, certain of which are beyond the Company's control, including:
general economic, market and business conditions; volatility in market prices
for crude oil and natural gas; ability of Divestco's clients to explore for,
develop and produce oil and gas; availability of financing and capital;
fluctuations in interest rates; demand for the Company's product and services;
weather and climate conditions; competitive actions by other companies;
availability of skilled labour; failure to obtain regulatory approvals in a
timely manner; adverse conditions in the debt and equity markets; and government
actions including changes in environment and other regulation.



FOR FURTHER INFORMATION PLEASE CONTACT: 
Divestco Inc.
Mr. Stephen Popadynetz
CEO, President and CFO
587-952-8152


Divestco Inc.
Mr. Danny Chiarastella
Vice President, Finance
587-952-8027
www.divestco.com

1 Year Divestco Inc. Chart

1 Year Divestco Inc. Chart

1 Month Divestco Inc. Chart

1 Month Divestco Inc. Chart

Your Recent History

Delayed Upgrade Clock