Creative Realities Inc.

12/19/2025 | Press release | Distributed by Public on 12/19/2025 07:00

Amendment to Current Report (Form 8-K/A)

DDC Group International Inc. d/b/a Cineplex Digital Media
Condensed Consolidated Balance Sheets
(Unaudited)

(expressed in thousands of Canadian dollars)

Notes

September 30,

December 31,

2025

2024

Assets

Current assets

Cash and cash equivalents

$ 7,515 $ -

Trade and other receivables

6,499 8,184

Income taxes receivable

3 119 239

Inventories

3,402 4,272

Prepaid expenses and other current assets

2,097 463

Due from parent

1,698 6,002
21,330 19,160

Non-current assets

Property, equipment and leaseholds

3,708 4,992

Right-of-use assets

2 30,878 37,841

Deferred income taxes

3 10,915 9,585

Intangible assets

969 1,167

Goodwill

44,686 44,686
$ 112,486 $ 117,431
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
DDC Group International Inc. d/b/a Cineplex Digital Media (1)
2025 THIRD QUARTER REPORTS - CONSOLIDATED BALANCE SHEETS

DDC Group International Inc. d/b/a Cineplex Digital Media
Condensed Consolidated Balance Sheets...continued
(Unaudited)

(expressed in thousands of Canadian dollars)

Notes

September 30,

December 31,

2025

2024

Liabilities

Current liabilities

Accounts payable and accrued liabilities

$ 8,627 $ 11,115

Deferred revenue and other

5 11,859 5,478

Lease obligations

4 9,946 8,801
30,432 25,394

Non-current liabilities

Lease obligations

4 26,979 32,870

Other liabilities

230 226
27,209 33,096

Total liabilities

57,641 58,490

Shareholders' equity

Share capital

51,960 51,960

Equity

354 5,096

Contributed surplus

2,287 1,525

Cumulative translation adjustment

244 360

Total shareholders' equity

54,845 58,941
$ 112,486 $ 117,431
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
DDC Group International Inc. d/b/a Cineplex Digital Media (2)
2025 THIRD QUARTER REPORTS - CONSOLIDATED BALANCE SHEETS

DDC Group International Inc. d/b/a Cineplex Digital Media
Condensed Consolidated Statements of Operations
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

Nine months ended

September 30,

Notes

2025

2024

Revenues

5

Project revenues

12,177 11,117

Media and services revenues

25,933 22,718
38,110 33,835

Expenses

Depreciation - right-of-use assets

7,455 7,661

Depreciation and amortization - other assets

2,293 2,664

(Gain) loss on disposal of assets

5 - (194 )

Purchased services

6,213 6,372

Other inventories consumed

5,858 5,287

Employee wages, salaries and benefits

14,604 14,071

Other costs

6 5,314 3,872

Interest expense - lease obligations

4 1,771 2,111

Interest expense - other

22 22

Foreign exchange

622 (250 )
44,152 41,616

Loss before income taxes

(6,042 ) (7,781 )

Income taxes recovery

3

Current

31 22

Deferred

(1,331 ) (1,733 )
(1,300 ) (1,711 )

Net (loss) income

$ (4,742 ) $ (6,070 )
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
DDC Group International Inc. d/b/a Cineplex Digital Media (3)
2025 THIRD QUARTER REPORTS - CONSOLIDATED STATEMENTS OF OPERATIONS

DDC Group International Inc. d/b/a Cineplex Digital Media
Condensed Consolidated Statements of Comprehensive Income (Loss)
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars)

Nine months ended

September 30,

2025

2024

Net (loss) income from continuing operation

$ (4,742 ) $ (6,070 )

Other comprehensive (loss) income

Items that will be reclassified subsequently to net income:

Foreign currency translation adjustment

(116 ) 61

Total comprehensive (loss) income

$ (4,858 ) $ (6,009 )

(Loss) earnings per share - basic

7 $ (372 ) $ (476 )
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
DDC Group International Inc. d/b/a Cineplex Digital Media (4)
2025 THIRD QUARTER REPORTS - CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

DDC Group International Inc. d/b/a Cineplex Digital Media
Condensed Consolidated Statements of Changes in Equity
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars)

Share

capital

Contributed surplus

Cumulative translation adjustment

Equity

Total

January 1, 2025

$ 51,960 $ 1,525 $ 360 $ 5,096 $ 58,941

Net loss

- - - (4,742 ) (4,742 )

Other comprehensive income

- (116 ) - (116 )

Total comprehensive loss (income)

- - (116 ) (4,742 ) (4,858 )

Issuance of shares on exercise of options

762 - - 762

September 30, 2025

$ 51,960 $ 2,287 $ 244 $ 354 $ 54,845

January 1, 2024

$ 51,960 $ 572 $ 229 $ 7,422 $ 60,183

Net income

- - - (6,070 ) (6,070 )

Other comprehensive loss

- - 61 - 61

Total comprehensive loss (income)

- - 61 (6,070 ) (6,009 )

Reclassification of cumulative translation adjustment

- 149 (149 ) - -

Issuance of shares on exercise of options

- 585 - - 585

September 30, 2024

$ 51,960 $ 1,306 $ 141 $ 1,352 $ 54,759
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
DDC Group International Inc. d/b/a Cineplex Digital Media (5)
2025 THIRD QUARTER REPORTS - CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

DDC Group International Inc. d/b/a Cineplex Digital Media
Condensed Consolidated Statements of Cash Flows
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars)

Nine months ended

September 30,

Notes

2025

2024

Cash provided by (used in)

Operating activities

Net (loss) income from continuing operations

$ (4,742 ) $ (6,070 )

Adjustments to reconcile net (loss) income to net cash provided by operating activities

Depreciation and amortization - other assets

2,293 2,664

Depreciation - right-of-use assets

7,455 7,661

Other non-cash interest

22 22

(Gain) loss on disposal of assets

5 - (194 )

Deferred income taxes

3 (1,331 ) (1,733 )

Non-cash share-based compensation

762 585

Changes in operating assets and liabilities

9 9,807 1,199

Net cash provided by operating activities

14,266 4,134

Investing activities

Purchases of property, equipment and leaseholds

4 (386 ) (439 )

Intangible assets additions

(427 ) (599 )

Net cash provided by (used in) investing activities

(813 ) (1,038 )

Financing activities

Repayments of lease obligations - principal

(5,236 ) (3,848 )

Due to/from parent

(670 ) 695

Net cash used in financing activities

(5,906 ) (3,153 )

Effect of exchange rate differences on cash

(32 ) 57

Increase in cash and cash equivalents

7,515 -

Cash and cash equivalents - Beginning of period

- -

Cash and cash equivalents - End of period

$ 7,515 $ -

Supplemental information

Cash paid for interest - lease obligation

$ 1,771 $ 2,111

Cash paid for interest - other

$ - $ -

Cash paid for income taxes, net

$ (51 ) $ -
The accompanying notes are an integral part of these interim condensed consolidated financial statements.
DDC Group International Inc. d/b/a Cineplex Digital Media (6)
2025 THIRD QUARTER REPORTS - CONSOLIDATED STATEMENTS OF CASH FLOWS
DDC Group International Inc. d/b/a Cineplex Digital Media
Notes to Condensed Consolidated Financial Statements
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

1. General information

DDC Group International Inc. ("DDC") is an Ontario, Canada corporation and a wholly owned subsidiary of Cineplex Entertainment Limited Partnership ("CELP"). DDC serves as the holding company for Cineplex Digital Media Inc. and Cineplex Digital Media US Inc. (collectively "CDM"), which together operate as a leading provider of digital signage and digital place-based media solutions across North America. CDM is headquartered at 137 Northfield Drive West, Waterloo, Ontario, N2L 5A6.

2. Right-of-use-assets

The following tables present right-of-use assets for CDM for the nine months ended September 30, 2025 and 2024:

Property

Equipment

Total

At September 30, 2025

Cost

$ 2,140 $ 57,412 $ 59,552

Accumulated depreciation

(1,270 ) (27,404 ) (28,674 )

Net book value

$ 870 $ 30,008 $ 30,878

Nine months ended September 30, 2025

Opening net book value

$ 507 $ 37,334 $ 37,841

Additions

492 - $ 492

Extensions and modifications

- - $ -

Depreciation for the period

(129 ) (7,326 ) $ (7,455 )

Closing net book value

$ 870 $ 30,008 $ 30,878

Property

Equipment

Total

At September 30, 2024

Cost

$ 1,649 $ 14,883 $ 16,532

Accumulated depreciation

(1,081 ) (18,418 ) (19,499 )

Net book value

$ 568 $ (3,535 ) $ (2,967 )

Nine months ended September 30, 2024

Opening net book value

$ 751 $ 3,944 $ 4,695

Additions

- 43,344 43,344

Extensions and modifications

- - -

Depreciation for the period

(183 ) (7,478 ) (7,661 )

Closing net book value

$ 568 $ 39,810 $ 40,378
DDC Group International Inc. d/b/a Cineplex Digital Media
2025 THIRD QUARTER REPORTS - NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (7)
DDC Group International Inc. d/b/a Cineplex Digital Media
Notes to Condensed Consolidated Financial Statements
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

3. Deferred income taxes

Based on substantively enacted corporate tax rates, expected timing of reversals and expected taxable income allocation to various tax jurisdictions, deferred income taxes are as follows:

September 30, 2025

December 31, 2024

Deferred income tax assets

Property, equipment and leaseholds and deferred tenant inducements - difference between net carrying value and undepreciated capital cost

$ 227 $ 111

Accounting provisions not currently deductible

1,684 1,105

Income tax credits available

450 450

Operating losses available for carry-forward

9,821 9,184

Total gross deferred income tax assets

12,182 10,850

Future deferred tax liabilities

Intangible assets

(1,267 ) (1,265 )

Total gross deferred income tax liabilities

(1,267 ) (1,265 )

Net deferred income tax asset recognized

$ 10,915 $ 9,585

At December 31, 2020 the recoverability of the net deferred income tax assets was uncertain and accordingly the net deferred tax assets were derecognized. During the second quarter of 2023, Cineplex Digital Media assessed the recoverability of net deferred income tax assets and determined that the expected return to profitability provided a reasonable expectation that previously derecognized net deferred income tax assets will be utilized to offset future periods of taxable income, resulting in income tax recovery of approximately $8,923 in the second quarter of 2023.

Cineplex Digital Media's combined statutory income tax rate at September 30, 2025 was 26.5% (2024 - 26.6%).

DDC Group International Inc. d/b/a Cineplex Digital Media
2025 THIRD QUARTER REPORTS - NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (8)
DDC Group International Inc. d/b/a Cineplex Digital Media
Notes to Condensed Consolidated Financial Statements
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

4. Lease obligations

The following table presents lease obligations for CDM for the nine months ended September 30, 2025 and 2024:

Property

Equipment

Total

Nine months ended September 30, 2025

Opening balance

$ 523 $ 41,148 41,671

Additions

492 - 492

Extensions and modifications

- - -

Lease payment

(218 ) (6,791 ) (7,009 )

Interest expense

39 1,732 1,771

Closing lease obligations

$ 836 $ 36,089 $ 36,925

Less: current portion

240 9,706 9,946

Non-current portion of lease obligations of continuing operations

$ 596 $ 26,383 $ 26,979

Property

Equipment

Total

Nine months ended September 30, 2024

Opening balance

$ 760 $ 4,773 $ 5,533

Additions

- 43,344 43,344

Extensions and modifications

- - -

Lease payment

(218 ) (5,740 ) (5,958 )

Interest expense

42 2,069 2,111

Closing lease obligations

$ 584 $ 44,446 $ 45,030

Less: current portion

250 7,971 8,221

Non-current portion of lease obligations

$ 334 $ 36,475 $ 36,809
DDC Group International Inc. d/b/a Cineplex Digital Media
2025 THIRD QUARTER REPORTS - NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (9)
DDC Group International Inc. d/b/a Cineplex Digital Media
Notes to Condensed Consolidated Financial Statements
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

5. Revenue

The following tables disclose the changes in deferred revenue and other for the nine months ended September 30, 2025 and 2024:

December 31, 2024

Additions

Recognized

Translation

September 30, 2025

Media deposits

$ 5,478 $ 14,514 $ 8,113 $ 20 $ 11,859
$ 5,478 $ 14,514 $ 8,113 $ 20 $ 11,859

December 31, 2023

Additions

Recognized

Translation

September 30, 2024

Media deposits

$ 4,460 $ 5,561 $ 4,992 $ (21 ) $ 5,050
$ 4,460 $ 5,561 $ 4,992 $ (21 ) $ 5,050

The following tables provide the disaggregation of revenue into categories by nature for the nine months ended September 30, 2025 and 2024:

Media revenues

Nine months ended

September 30,

2025

2024

Project revenues

$ 12,177 $ 11,117

Media and services revenues

25,933 22,718

Total media revenues

$ 38,110 $ 33,835

Timing of revenue recognition

Nine months ended

September 30,

2025

2024

Transferred at a point in time

$ 13,730 $ 12,560

Transferred over time

24,380 21,275

Total media revenues

$ 38,110 $ 33,835
DDC Group International Inc. d/b/a Cineplex Digital Media
2025 THIRD QUARTER REPORTS - NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (10)
DDC Group International Inc. d/b/a Cineplex Digital Media
Notes to Condensed Consolidated Financial Statements
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

6. Other costs

Nine months ended

September 30,

2025

2024

Variable rent

$ 3,004 $ 1,672

Realty and occupancy taxes and maintenance fees

134 123

Utilities

37 36

Repairs and maintenance

525 460

Advertising and promotion

567 589

Office and operating supplies

73 100

Licenses and franchise fees

8 11

Insurance

120 39

Professional and consulting fees

68 51

Telecommunications and data

169 198

Bad debts

(24 ) (38 )

Other costs

633 631
$ 5,314 $ 3,872

7. Earnings (loss) per share

Basic

Basic earnings (loss) per share is calculated by dividing the net loss by the weighted average number of shares outstanding during the period.

Nine months ended

September 30,

2025

2024

Net loss

$ (4,742 ) $ (6,070 )

Weighted average number of shares outstanding

12,742 12,742

Loss per share - basic

$ (372 ) $ (476 )
DDC Group International Inc. d/b/a Cineplex Digital Media
2025 THIRD QUARTER REPORTS - NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (11)
DDC Group International Inc. d/b/a Cineplex Digital Media
Notes to Condensed Consolidated Financial Statements
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

8. Related party transactions

CDM earns revenue from the sale of advertising by its parent company, Cineplex Entertainment LP, on CDM's digital signage network. These transactions are conducted in the normal course of operations and are measured at market-based exchange amounts. A portion of CDM's trade and other receivables, relates to amounts due from Cineplex, and revenue for digital out of home as shown below:

Nine months ended as of September 30, 2025

Cineplex

Trade and other receivables

$ 1,698

Revenue

$ 13,655

Nine months ended as of September 30, 2024

Cineplex

Trade and other receivables

$ 977

Revenue

$ 9,544

9. Changes in operating assets and liabilities

The following summarizes the changes in operating assets and liabilities:

Nine months ended

September 30,

2025

2024

Trade and other receivables

$ 1,570 $ (161 )

Inventories

860 (1,212 )

Prepaid expenses and other current assets

(1,612 ) (279 )

Accounts payable and accrued liabilities

2,589 2,476

Income taxes receivable

80 30

Deferred revenue

6,338 562

Other liabilities

(18 ) (217 )
$ 9,807 $ 1,199

Property, equipment and leasehold purchases included in accounts payable and accrued liabilities as at September 30, 2025 are $326 (2024 - $364).

DDC Group International Inc. d/b/a Cineplex Digital Media
2025 THIRD QUARTER REPORTS - NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (12)
DDC Group International Inc. d/b/a Cineplex Digital Media
Notes to Condensed Consolidated Financial Statements
For the nine months ended September 30, 2025 and 2024
(Unaudited)

(expressed in thousands of Canadian dollars, except per share amounts)

10. Basis of presentation and accounting standards

Basis of preparation and measurement

CDM prepares its unaudited interim condensed consolidated financial statements in accordance with IFRS Accounting Standards applicable to the preparation of interim financial statements, including International Accounting Standard ("IAS") 34, Interim Financial Reporting. The preparation of consolidated financial statements in accordance with IFRS requires the use of certain critical accounting estimates. It also requires that management exercise judgment in applying CDM's accounting policies. The disclosures contained in these unaudited interim condensed consolidated financial statements do not contain all requirements of IFRS Accounting Standards for annual consolidated financial statements and should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2024. These unaudited interim condensed consolidated financial statements follow the same accounting policies and methods of application as the audited financial statements for the year ended December 31, 2024, with the exception of accounting standards issued since December 31, 2024.

11. Subsequent events

On October 16, 2025, CELP announced it had entered into a definitive purchase agreement to sell 100% of the issued and outstanding shares of DDC Group International Inc., which operates the digital place-based media division through CDM. The CDM Sale Transaction is expected to close in the fourth quarter of 2025, subject to regulatory approvals and customary closing conditions, for cash proceeds of $70.0 million subject to customary post-closing adjustments.

DDC Group International Inc. d/b/a Cineplex Digital Media
2025 THIRD QUARTER REPORTS - NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (13)
Creative Realities Inc. published this content on December 19, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on December 19, 2025 at 13:01 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]