Three Months ended September 30,

Nine Months ended September 30,

2016

2015

2016

2015

NON-IFRS REVENUE:

Revenue per income statement

$

20,651

$

15,019

$

53,776

$

23,252

Non-cash revenue

(5,128)

(5,753)

(15,541)

(5,753)

NON-IFRS REVENUE

15,523

9,266

$

38,235

$

17,499

ADJUSTED EBITDA:

Net loss

$

(9,618)

$

(11,947)

$

(20,995)

$

(17,373)

Add back (subtract):

Depreciation and amortization

6,321

5,838

19,277

6,003

Net finance costs

535

147

1,636

276

Income tax recovery

(251)

83

(2,907)

83

EBITDA

(3,013)

(5,879)

(2,989)

(11,011)

Non-cash revenue

(5,128)

(5,753)

(15,541)

(5,753)

Non-cash operating costs

3,859

3,876

11,736

3,876

Asset impairment

7,780

-

7,780

-

Share-based payments expense

769

946

1,892

2,297

Deimos acquisition costs

-

2,295

-

5,325

Loss on derivative financial instruments

775

-

775

-

Foreign exchange losses (gains)

(296)

235

106

66

ADJUSTED EBITDA

$

4,746

$

(4,280)

$

3,759

$

(5,200)