IBEX Limited (“ibex”), a leading provider in global business
process outsourcing and end-to-end customer engagement technology
solutions, today announced financial results for its fourth quarter
and fiscal year ended June 30, 2024.
($ millions,
except per share amounts) |
Three months endedJune 30, |
|
Twelve months endedJune 30, |
|
2024 |
|
|
|
2023 |
|
|
Change |
|
|
2024 |
|
|
|
2023 |
|
|
Change |
Revenue |
$ |
124.5 |
|
|
$ |
124.4 |
|
|
0.1 |
% |
|
$ |
508.6 |
|
|
$ |
523.1 |
|
|
(2.8)% |
Net income |
$ |
9.8 |
|
|
$ |
4.5 |
|
|
118.3 |
% |
|
$ |
33.7 |
|
|
$ |
31.6 |
|
|
6.6 |
% |
Net income margin |
|
7.9 |
% |
|
|
3.6 |
% |
|
430 bps |
|
|
6.6 |
% |
|
|
6.0 |
% |
|
60 bps |
Adjusted net income (1) |
$ |
10.2 |
|
|
$ |
6.2 |
|
|
63.7 |
% |
|
$ |
38.4 |
|
|
$ |
36.9 |
|
|
3.8 |
% |
Adjusted net income margin
(1) |
|
8.2 |
% |
|
|
5.0 |
% |
|
320 bps |
|
|
7.5 |
% |
|
|
7.1 |
% |
|
40 bps |
Adjusted EBITDA (1) |
$ |
17.9 |
|
|
$ |
15.4 |
|
|
16.1 |
% |
|
$ |
65.2 |
|
|
$ |
66.6 |
|
|
(2.1)% |
Adjusted EBITDA margin
(1) |
|
14.4 |
% |
|
|
12.4 |
% |
|
200 bps |
|
|
12.8 |
% |
|
|
12.7 |
% |
|
10 bps |
Earnings per share -
diluted |
$ |
0.56 |
|
|
$ |
0.24 |
|
|
133.3 |
% |
|
$ |
1.84 |
|
|
$ |
1.67 |
|
|
10.2 |
% |
Adjusted earnings per share -
diluted (1) |
$ |
0.58 |
|
|
$ |
0.33 |
|
|
75.8 |
% |
|
$ |
2.10 |
|
|
$ |
1.96 |
|
|
7.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
(1)See
accompanying Exhibits for the reconciliation of each non-GAAP
measure to its most directly comparable GAAP measure. |
“We achieved record results across key financial
metrics including full year net income, EPS, adjusted net income,
adjusted EPS, and free cash flow, and had a strong fourth quarter
that exceeded our expectations,” said Bob Dechant, ibex CEO. “Our
revenues for the fourth quarter were encouraging, and we are happy
to report that we pivoted back to year-on-year growth,” said
Dechant.
“Our new logo engine continued to win signature
new clients with three wins in the quarter including a leading
gaming company. These wins total 18 for the year highlighting our
differentiation and our ability to take on and beat our much larger
competition. Our pipeline for customer facing AI led solutions
continues to expand and position us well as we move into FY25. ibex
AI solutions complement our agent-led BPO services with AI voice
and chat bots for high-volume low-complexity contacts. I am excited
to announce that we closed our first significant customer-facing AI
opportunity with a leading client which will drive a new revenue
stream for us.” Added Dechant, “The fourth quarter completes a
strong second half and finish for the year and gives us great
momentum as we enter our FY 2025.”
Fourth Quarter Financial
PerformanceRevenue
- Revenue of $124.5 million, up
slightly from the prior year quarter. Growth in Retail and
E-commerce, Travel, Transportation and Logistics, and HealthTech
was offset by declines in FinTech, Telecommunications, and
Technology verticals.
Net Income and Earnings Per Share
- Net income increased to $9.8
million compared to $4.5 million in the prior year quarter. Diluted
earnings per share increased to $0.56 compared to $0.24 in the
prior year quarter. The increase was primarily the result of
improved gross margin performance on the year over year growth of
delivery in our offshore regions, cost optimization efforts, lower
income tax expense, and fewer diluted shares outstanding compared
to the prior year quarter.
- Net income margin increased to 7.9%
compared to 3.6% in the prior year quarter.
- Non-GAAP adjusted net income
increased to $10.2 million, compared to $6.2 million in the prior
year quarter.
- Non-GAAP adjusted diluted earnings
per share increased to $0.58, compared to $0.33 in the prior year
quarter (see Exhibit 1 for reconciliation). The increase per share
was primarily attributable to the impact of improved operating
margins, a lower tax rate, and lower share count.
Non-GAAP adjusted EBITDA
- Adjusted EBITDA increased to $17.9
million, compared to $15.4 million in the prior year quarter (see
Exhibit 2 for reconciliation), driven by higher operating margins
and continuing cost optimization efforts undertaken during the
year.
- Adjusted EBITDA margin increased to
14.4%, compared to 12.4% in the prior year quarter (see Exhibit 2
for reconciliation).
Fiscal Year 2024 Financial
PerformanceRevenue
- Revenue decreased 2.8% to $508.6
million from $523.1 million due to lower volumes in certain
verticals and the migration from onshore to higher margin offshore
and nearshore regions.
- Growth in our Retail &
E-commerce, HealthTech, and Travel, Transportation & Logistics
verticals partially offset the above-mentioned revenue declines,
particularly in the Telecommunication and FinTech verticals.
Net Income and Earnings Per Share
- Net income and diluted earnings per
share increased to $33.7 million and $1.84, both new record highs,
respectively, compared to $31.6 million and $1.67, respectively, in
the prior year. The increase was driven by higher gross profit
margins from the growth of delivery in our higher margin regions,
lower taxes, higher interest income, and fewer diluted shares
outstanding.
- Net income margin was 6.6%,
compared to 6.0% in the prior year.
- Non-GAAP adjusted net income and
diluted adjusted earnings per share increased to $38.4 million and
$2.10, respectively, compared to $36.9 million and $1.96,
respectively, in the prior year (see Exhibit 1 for
reconciliation).
Adjusted EBITDA
- Adjusted EBITDA decreased slightly
to $65.2 million, compared to $66.6 million in the prior year (see
Exhibit 2 for reconciliation), primarily driven by lower overall
revenue and investments in technology, largely offset by improved
gross margin driven by the migration from onshore to offshore
higher margin regions and ongoing cost optimization efforts.
- Adjusted EBITDA margin was 12.8%,
up 10 basis points from the prior year (see Exhibit 2 for
reconciliation).
Cash Flow and Balance Sheet
- Net cash from operating activities
decreased to $35.9 million, compared to $41.9 million in the prior
year.
- Capital expenditures were $8.9
million compared to $19.0 million in the prior year.
- Full year free cash flow increased
to $27.0 million, compared to $22.9 million in the prior year (see
Exhibit 3 for reconciliation).
- Cash and cash equivalents improved
to $62.7 million, compared to cash and cash equivalents of $57.4
million.
- Total debt was $1.5 million
compared to total debt of $1.0 million last year.
- Net cash improved to $61.2 million,
up from $56.4 million in the prior year (see Exhibit 4 for
reconciliation).
Fiscal Year and First Quarter Fiscal
2025 Business Outlook“Our record financial results were
largely due to the continued growth of our high margin services and
geographies which drove operating performance improvement across
all our regions. In the last half of fiscal year 2024, we delivered
an adjusted EBITDA margin of 14.8%, placing ibex among the top
performers of our industry. Our record year of generating Free Cash
Flow has put us into an ideal position to continue to invest in our
infrastructure, advanced AI capabilities, and our sales and
marketing to accelerate future revenue growth. Importantly, it has
also enabled us to execute meaningful share repurchases,
representing approximately 8% of our shares outstanding, to return
value to our shareholders,” said Taylor Greenwald, CFO of ibex.
“We view this most recent quarter as an
inflection point for a return to top-line growth. We remain
confident in the trajectory of our business.”
- For fiscal year 2025, revenue is
expected to be in the range of $510 to $525 million. Adjusted
EBITDA is expected to be in the range of $67 to $69 million.
- For the first quarter fiscal 2025
revenue is expected to be in the range of $124 to $126 million.
Adjusted EBITDA is expected to be in the range of $14.5 to $15.5
million.
- Capital expenditures are expected
to be in the range of $15 to $20 million.
Conference Call and Webcast
InformationIBEX Limited will host a conference call and
live webcast to discuss its fourth quarter of fiscal year 2024
financial results at 4:30 p.m. Eastern Time today, September 12,
2024. We will also post to this section of our website the earning
slides, which will accompany our conference call and live webcast,
and encourage you to review the information that we make available
on our website.
Live and archived webcasts can be accessed
at: https://investors.ibex.co/.
Financial InformationThis
announcement does not contain sufficient information to constitute
an interim financial report as defined in Financial Accounting
Standards ASC 270, “Interim Reporting.” The financial information
in this press release has not been audited.
Non-GAAP Financial MeasuresWe
present non-GAAP financial measures because we believe that they
and other similar measures are widely used by certain investors,
securities analysts and other interested parties as supplemental
measures of performance and liquidity. We also use these measures
internally to establish forecasts, budgets and operational goals to
manage and monitor our business, as well as evaluate our underlying
historical performance, as we believe that these non-GAAP financial
measures provide a more helpful depiction of our performance of the
business by encompassing only relevant and manageable events,
enabling us to evaluate and plan more effectively for the future.
The non-GAAP financial measures may not be comparable to other
similarly titled measures of other companies, have limitations as
analytical tools, and should not be considered in isolation or as a
substitute for analysis of our operating results as reported in
accordance with accounting principles generally accepted in the
United States (“U.S. GAAP”). Non-GAAP financial measures and ratios
are not measurements of our performance, financial condition or
liquidity under U.S. GAAP and should not be considered as
alternatives to operating profit or net income / (loss) or as
alternatives to cash flow from operating, investing or financing
activities for the period, or any other performance measures,
derived in accordance with U.S. GAAP.
ibex is not providing a quantitative
reconciliation of forward-looking non-GAAP adjusted EBITDA margin
to the most directly comparable GAAP measure because it is unable
to predict with reasonable certainty the ultimate outcome of
certain significant items without unreasonable effort. These items
include, but are not limited to, non-recurring expenses, foreign
currency gains and losses, and share-based compensation expense.
These items are uncertain, depend on various factors, and could
have a material impact on GAAP reported results for the guidance
period.
About ibexibex helps the
world’s preeminent brands more effectively engage their customers
with services ranging from customer support, technical support,
inbound/outbound sales, business intelligence and analytics,
digital demand generation, and CX surveys and feedback
analytics.
Forward Looking StatementsIn
addition to historical information, this release contains
“forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995. In some cases, you can
identify forward-looking statements by terminology such as
“believe,” “may,” “will,” “estimate,” “continue,” “anticipate,”
“intend,” “should,” “plan,” “expect,” “predict,” “potential,” or
the negative of these terms or other similar expressions. These
statements include, but are not limited to, statements regarding
our future financial and operating performance, including our
outlook and guidance, and our strategies, priorities and business
plans. Our expectations and beliefs regarding these matters may not
materialize, and actual results in future periods are subject to
risks and uncertainties that could cause actual results to differ
materially from those projected. Factors that could impact our
actual results include: our ability to attract new business and
retain key clients; our profitability based on our utilization,
pricing and managing costs; the potential for our clients or
potential clients to consolidate; our clients deciding to enter
into or further expand their insourcing activities and current
trends toward outsourcing services may reverse; general economic
uncertainty in global markets and unfavorable economic conditions,
including inflation, rising interest rates, recession, foreign
exchange fluctuations and supply-chain issues; our ability to
manage our international operations, particularly in the
Philippines, Jamaica, Pakistan and Nicaragua; natural events,
health epidemics, geopolitical conditions, including developing or
ongoing conflicts, widespread civil unrest, terrorist attacks and
other attacks of violence involving any of the countries in which
we or our clients operate; our ability to anticipate, develop and
implement information technology solutions that keep pace with
evolving industry standards and changing client demands, including
the effective adoption of Artificial Intelligence into our
offerings; our ability to recruit, engage, motivate, manage and
retain our global workforce; our ability to comply with applicable
laws and regulations, including those regarding privacy, data
protection and information security, employment and
anti-corruption; the effect of cyberattacks or cybersecurity
vulnerabilities on our information technology systems; our ability
to realize the anticipated strategic and financial benefits of our
relationship with Amazon; the impact of tax matters, including new
legislation and actions by taxing authorities; and other factors
discussed in the “Risk Factors” described in our periodic reports
filed with the U.S. Securities and Exchange Commission (“SEC”),
including our annual reports on Form 10-K, quarterly reports on
Form 10-Q, and past filings on Form 20-F, and any other risk
factors we include in subsequent filings with the SEC. Because of
these uncertainties, you should not make any investment decisions
based on our estimates and forward-looking statements. Except as
required by law, we undertake no obligation to publicly update any
forward-looking statements for any reason after the date of this
press release whether as a result of new information, future events
or otherwise.
IR Contact: Michael
Darwal, EVP, Investor Relations, ibex,
michael.darwal@ibex.coMedia
Contact: Daniel Burris, Senior Director PR and
Communication, ibex, daniel.burris@ibex.co
|
IBEX LIMITED AND SUBSIDIARIESConsolidated
Balance Sheets(Unaudited)(in
thousands) |
|
|
June 30,2024 |
|
June 30,2023 |
Assets |
|
|
|
Current
assets |
|
|
|
Cash and cash equivalents |
$ |
62,720 |
|
|
$ |
57,429 |
|
Accounts receivable, net |
|
98,366 |
|
|
|
86,364 |
|
Prepaid expenses |
|
7,712 |
|
|
|
6,616 |
|
Due from related parties |
|
192 |
|
|
|
43 |
|
Tax advances and receivables |
|
9,080 |
|
|
|
5,965 |
|
Other current assets |
|
1,888 |
|
|
|
2,190 |
|
Total current
assets |
|
179,958 |
|
|
|
158,607 |
|
|
|
|
|
Non-current
assets |
|
|
|
Property and equipment, net |
|
29,862 |
|
|
|
41,151 |
|
Operating lease assets |
|
59,145 |
|
|
|
70,919 |
|
Goodwill |
|
11,832 |
|
|
|
11,832 |
|
Deferred tax asset, net |
|
4,285 |
|
|
|
4,585 |
|
Other non-current assets |
|
8,822 |
|
|
|
6,230 |
|
Total non-current
assets |
|
113,946 |
|
|
|
134,717 |
|
Total
assets |
$ |
293,904 |
|
|
$ |
293,324 |
|
|
|
|
|
Liabilities and
stockholders' equity |
|
|
|
Current
liabilities |
|
|
|
Accounts payable and accrued liabilities |
$ |
16,719 |
|
|
$ |
18,705 |
|
Accrued payroll and employee-related liabilities |
|
30,674 |
|
|
|
29,360 |
|
Current deferred revenue |
|
4,749 |
|
|
|
6,413 |
|
Current operating lease liabilities |
|
12,051 |
|
|
|
13,036 |
|
Current maturities of long-term debt |
|
660 |
|
|
|
413 |
|
Due to related parties |
|
60 |
|
|
|
2,314 |
|
Income taxes payable |
|
6,083 |
|
|
|
3,020 |
|
Total current
liabilities |
|
70,996 |
|
|
|
73,261 |
|
|
|
|
|
Non-current
liabilities |
|
|
|
Non-current deferred revenue |
|
1,128 |
|
|
|
1,383 |
|
Non-current operating lease liabilities |
|
53,441 |
|
|
|
64,854 |
|
Long-term debt |
|
867 |
|
|
|
600 |
|
Other non-current liabilities |
|
1,673 |
|
|
|
3,262 |
|
Total non-current
liabilities |
|
57,109 |
|
|
|
70,099 |
|
Total
liabilities |
|
128,105 |
|
|
|
143,360 |
|
|
|
|
|
Stockholders'
equity |
|
|
|
Common stock |
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
210,200 |
|
|
|
204,734 |
|
Treasury stock |
|
(25,367 |
) |
|
|
(3,682 |
) |
Accumulated other comprehensive loss |
|
(7,913 |
) |
|
|
(6,312 |
) |
Accumulated deficit |
|
(11,123 |
) |
|
|
(44,778 |
) |
Total stockholders'
equity |
|
165,799 |
|
|
|
149,964 |
|
Total liabilities and
stockholders' equity |
$ |
293,904 |
|
|
$ |
293,324 |
|
|
IBEX LIMITED AND SUBSIDIARIESConsolidated
Statements of Comprehensive
Income(Unaudited)(in thousands, except
per share data) |
|
|
Three months endedJune 30, |
|
Twelve months endedJune 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue |
$ |
124,531 |
|
|
$ |
124,431 |
|
|
$ |
508,569 |
|
|
$ |
523,118 |
|
|
|
|
|
|
|
|
|
Cost of services (exclusive of
depreciation and amortization presented separately below) |
|
85,373 |
|
|
|
87,356 |
|
|
|
356,536 |
|
|
|
374,992 |
|
Selling, general and
administrative |
|
21,681 |
|
|
|
23,717 |
|
|
|
93,143 |
|
|
|
88,663 |
|
Depreciation and
amortization |
|
4,608 |
|
|
|
5,052 |
|
|
|
19,461 |
|
|
|
18,985 |
|
Total operating expenses |
|
111,662 |
|
|
|
116,125 |
|
|
|
469,140 |
|
|
|
482,640 |
|
|
|
|
|
|
|
|
|
Income from
operations |
|
12,869 |
|
|
|
8,306 |
|
|
|
39,429 |
|
|
|
40,478 |
|
|
|
|
|
|
|
|
|
Interest income |
|
542 |
|
|
|
249 |
|
|
|
2,071 |
|
|
|
640 |
|
Interest expense |
|
(175 |
) |
|
|
(239 |
) |
|
|
(514 |
) |
|
|
(792 |
) |
Income before income
taxes |
|
13,236 |
|
|
|
8,316 |
|
|
|
40,986 |
|
|
|
40,326 |
|
|
|
|
|
|
|
|
|
Provision for income tax
expense |
|
(3,391 |
) |
|
|
(3,806 |
) |
|
|
(7,331 |
) |
|
|
(8,744 |
) |
Net
income |
$ |
9,845 |
|
|
$ |
4,510 |
|
|
$ |
33,655 |
|
|
$ |
31,582 |
|
|
|
|
|
|
|
|
|
Other comprehensive
income / (loss) |
|
|
|
|
|
|
|
Foreign currency translation adjustments |
$ |
(1,313 |
) |
|
$ |
(72 |
) |
|
$ |
(1,623 |
) |
|
$ |
(2,234 |
) |
Unrealized (loss) / gain on cash flow hedging instruments, net of
tax |
|
(181 |
) |
|
|
(254 |
) |
|
|
(111 |
) |
|
|
515 |
|
Actuarial gain / (loss) on defined benefit plan |
|
133 |
|
|
|
(31 |
) |
|
|
133 |
|
|
|
(31 |
) |
Total other comprehensive
loss |
|
(1,361 |
) |
|
|
(357 |
) |
|
|
(1,601 |
) |
|
|
(1,750 |
) |
Total comprehensive
income |
$ |
8,484 |
|
|
$ |
4,153 |
|
|
$ |
32,054 |
|
|
$ |
29,832 |
|
|
|
|
|
|
|
|
|
Net income per
share |
|
|
|
|
|
|
|
Basic |
$ |
0.57 |
|
|
$ |
0.25 |
|
|
$ |
1.90 |
|
|
$ |
1.74 |
|
Diluted |
$ |
0.56 |
|
|
$ |
0.24 |
|
|
$ |
1.84 |
|
|
$ |
1.67 |
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding |
|
|
|
|
|
|
|
Basic |
|
17,170 |
|
|
|
18,259 |
|
|
|
17,704 |
|
|
|
18,200 |
|
Diluted |
|
17,639 |
|
|
|
18,989 |
|
|
|
18,255 |
|
|
|
18,893 |
|
|
IBEX LIMITED AND SUBSIDIARIESConsolidated
Statements of Cash Flows(Unaudited)(in
thousands) |
|
|
Three months ended June 30, |
|
Twelve months ended June 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
CASH FLOWS FROM
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net income |
$ |
9,845 |
|
|
$ |
4,510 |
|
|
$ |
33,655 |
|
|
$ |
31,582 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
4,608 |
|
|
|
5,052 |
|
|
|
19,461 |
|
|
|
18,985 |
|
Noncash lease expense |
|
3,297 |
|
|
|
3,510 |
|
|
|
13,205 |
|
|
|
14,456 |
|
Warrant contra revenue |
|
290 |
|
|
|
234 |
|
|
|
1,183 |
|
|
|
1,090 |
|
Deferred income tax |
|
(242 |
) |
|
|
1,511 |
|
|
|
344 |
|
|
|
4,529 |
|
Share-based compensation expense |
|
1,024 |
|
|
|
633 |
|
|
|
3,765 |
|
|
|
4,606 |
|
Allowance of expected credit losses |
|
(29 |
) |
|
|
190 |
|
|
|
33 |
|
|
|
295 |
|
Impairment losses |
|
275 |
|
|
|
— |
|
|
|
1,532 |
|
|
|
— |
|
Loss on lease terminations |
|
— |
|
|
|
251 |
|
|
|
— |
|
|
|
251 |
|
Gain on sale of subsidiaries |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(246 |
) |
Change in assets and liabilities: |
|
|
|
|
|
|
|
Decrease / (increase) in accounts receivable |
|
4,873 |
|
|
|
5,549 |
|
|
|
(12,068 |
) |
|
|
(12,297 |
) |
(Increase) / decrease in prepaid expenses and other current
assets |
|
(2,167 |
) |
|
|
(775 |
) |
|
|
(7,517 |
) |
|
|
1,467 |
|
Increase / (decrease) in accounts payable and accrued
liabilities |
|
90 |
|
|
|
2,324 |
|
|
|
(2,246 |
) |
|
|
(3,753 |
) |
Decrease in deferred revenue |
|
(821 |
) |
|
|
(2,076 |
) |
|
|
(1,919 |
) |
|
|
(4,797 |
) |
Decrease in operating lease liabilities |
|
(3,621 |
) |
|
|
(3,478 |
) |
|
|
(13,528 |
) |
|
|
(14,309 |
) |
Net cash inflow from operating activities |
|
17,422 |
|
|
|
17,435 |
|
|
|
35,900 |
|
|
|
41,859 |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Purchase of property and equipment |
|
(2,220 |
) |
|
|
(3,721 |
) |
|
|
(8,855 |
) |
|
|
(18,952 |
) |
Cash outflow from sale of subsidiaries, net of cash received |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(85 |
) |
Net cash outflow from
investing activities |
|
(2,220 |
) |
|
|
(3,721 |
) |
|
|
(8,855 |
) |
|
|
(19,037 |
) |
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Proceeds from line of credit |
|
85 |
|
|
|
58 |
|
|
|
238 |
|
|
|
43,448 |
|
Repayments of line of credit |
|
(86 |
) |
|
|
(56 |
) |
|
|
(291 |
) |
|
|
(54,597 |
) |
Repayment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,795 |
) |
Proceeds from the exercise of options |
|
4 |
|
|
|
226 |
|
|
|
366 |
|
|
|
2,053 |
|
Principal payments on finance leases |
|
(148 |
) |
|
|
(94 |
) |
|
|
(490 |
) |
|
|
(447 |
) |
Purchase of treasury shares |
|
(3,005 |
) |
|
|
— |
|
|
|
(21,556 |
) |
|
|
(276 |
) |
Net cash (outflow) /
inflow from financing activities |
|
(3,150 |
) |
|
|
134 |
|
|
|
(21,733 |
) |
|
|
(13,614 |
) |
Effects of exchange rate difference on cash and cash
equivalents |
|
3 |
|
|
|
(95 |
) |
|
|
(21 |
) |
|
|
(610 |
) |
Net increase in cash and cash equivalents |
|
12,055 |
|
|
|
13,753 |
|
|
|
5,291 |
|
|
|
8,598 |
|
Cash and cash equivalents, beginning |
|
50,665 |
|
|
|
43,676 |
|
|
|
57,429 |
|
|
|
48,831 |
|
Cash and cash
equivalents, ending |
$ |
62,720 |
|
|
$ |
57,429 |
|
|
$ |
62,720 |
|
|
$ |
57,429 |
|
IBEX LIMITED AND
SUBSIDIARIESReconciliation of GAAP Financial
Measures to Non-GAAP Financial Measures
EXHIBIT 1: Adjusted net income and
adjusted earnings per share
We define adjusted net income as net income
before the effect of the following items: non-recurring expenses
(including domestic filer conversion and legal and settlement
costs), severance costs, impairment losses, warrant contra
revenue, foreign currency gains, share-based compensation
expense, gain on sale of subsidiaries, and loss on lease
terminations, net of the tax impact of such adjustments. We
define adjusted net income margin as adjusted net income divided by
revenue. We define adjusted earnings per share as adjusted net
income divided by weighted average diluted shares outstanding.
The following table provides a reconciliation of
net income to adjusted net income and diluted earnings per share to
adjusted earnings per share for the periods presented:
|
Three months endedJune
30, |
|
Twelve months endedJune
30, |
($000s, except per share amounts) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net
income |
$ |
9,845 |
|
|
$ |
4,510 |
|
|
$ |
33,655 |
|
|
$ |
31,582 |
|
Net income
margin |
|
7.9 |
% |
|
|
3.6 |
% |
|
|
6.6 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
Non-recurring expenses |
|
— |
|
|
|
1,348 |
|
|
|
— |
|
|
|
2,224 |
|
Severance costs |
|
115 |
|
|
|
— |
|
|
|
1,621 |
|
|
|
— |
|
Impairment losses |
|
275 |
|
|
|
— |
|
|
|
1,532 |
|
|
|
— |
|
Warrant contra revenue |
|
290 |
|
|
|
234 |
|
|
|
1,183 |
|
|
|
1,090 |
|
Foreign currency gains |
|
(1,244 |
) |
|
|
(379 |
) |
|
|
(1,815 |
) |
|
|
(801 |
) |
Share-based compensation
expense |
|
1,024 |
|
|
|
633 |
|
|
|
3,765 |
|
|
|
4,606 |
|
Gain on sale of
subsidiaries |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(246 |
) |
Loss on lease
terminations |
|
— |
|
|
|
251 |
|
|
|
— |
|
|
|
251 |
|
Total
adjustments |
$ |
460 |
|
|
$ |
2,087 |
|
|
$ |
6,286 |
|
|
$ |
7,124 |
|
Tax impact of
adjustments1 |
|
(110 |
) |
|
|
(370 |
) |
|
|
(1,590 |
) |
|
|
(1,760 |
) |
Adjusted net
income |
$ |
10,195 |
|
|
$ |
6,227 |
|
|
$ |
38,351 |
|
|
$ |
36,946 |
|
Adjusted net income
margin |
|
8.2 |
% |
|
|
5.0 |
% |
|
|
7.5 |
% |
|
|
7.1 |
% |
|
|
|
|
|
|
|
|
Diluted earnings per
share |
$ |
0.56 |
|
|
$ |
0.24 |
|
|
$ |
1.84 |
|
|
$ |
1.67 |
|
Per share impact of
adjustments to net income |
|
0.02 |
|
|
|
0.09 |
|
|
|
0.26 |
|
|
|
0.28 |
|
Adjusted earnings per
share |
$ |
0.58 |
|
|
$ |
0.33 |
|
|
$ |
2.10 |
|
|
$ |
1.96 |
|
|
Weighted average diluted shares outstanding |
|
17,639 |
|
|
|
18,989 |
|
|
|
18,255 |
|
|
|
18,893 |
|
________________________1The tax impact of each
adjustment is calculated using the effective tax rate in the
relevant jurisdictions.
EXHIBIT 2: EBITDA, adjusted
EBITDA, and adjusted EBITDA margin
EBITDA is a non-GAAP profitability measure that
represents net income before the effect of the following items:
interest expense, income tax expense, and depreciation and
amortization. Adjusted EBITDA is a non-GAAP profitability measure
that represents EBITDA before the effect of the following items:
non-recurring expenses (including domestic filer conversion and
legal and settlement costs), severance costs, impairment losses,
interest income, warrant contra revenue, foreign currency gains,
share-based compensation expense, gain on sale of subsidiaries, and
loss on lease terminations. Adjusted EBITDA margin is a non-GAAP
profitability measure that represents adjusted EBITDA divided by
revenue.
The following table provides a reconciliation of
net income and net income margin to adjusted EBITDA and adjusted
EBITDA margin for the periods presented:
|
Three months endedJune
30, |
|
Twelve months endedJune
30, |
($000s) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net
income |
$ |
9,845 |
|
|
$ |
4,510 |
|
|
$ |
33,655 |
|
|
$ |
31,582 |
|
Net income
margin |
|
7.9 |
% |
|
|
3.6 |
% |
|
|
6.6 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
Interest expense |
|
175 |
|
|
|
239 |
|
|
|
514 |
|
|
|
792 |
|
Income tax expense |
|
3,391 |
|
|
|
3,806 |
|
|
|
7,331 |
|
|
|
8,744 |
|
Depreciation and
amortization |
|
4,608 |
|
|
|
5,052 |
|
|
|
19,461 |
|
|
|
18,985 |
|
EBITDA |
$ |
18,019 |
|
|
$ |
13,607 |
|
|
$ |
60,961 |
|
|
$ |
60,103 |
|
Non-recurring expenses |
|
— |
|
|
|
1,348 |
|
|
|
— |
|
|
|
2,224 |
|
Severance costs |
|
115 |
|
|
|
— |
|
|
|
1,621 |
|
|
|
— |
|
Impairment losses |
|
275 |
|
|
|
— |
|
|
|
1,532 |
|
|
|
— |
|
Interest income |
|
(542 |
) |
|
|
(249 |
) |
|
|
(2,071 |
) |
|
|
(640 |
) |
Warrant contra revenue |
|
290 |
|
|
|
234 |
|
|
|
1,183 |
|
|
|
1,090 |
|
Foreign currency gains |
|
(1,244 |
) |
|
|
(379 |
) |
|
|
(1,815 |
) |
|
|
(801 |
) |
Share-based compensation
expense |
|
1,024 |
|
|
|
633 |
|
|
|
3,765 |
|
|
|
4,606 |
|
Gain on sale of
subsidiaries |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(246 |
) |
Loss on lease
terminations |
|
— |
|
|
|
251 |
|
|
|
— |
|
|
|
251 |
|
Adjusted
EBITDA |
$ |
17,937 |
|
|
$ |
15,445 |
|
|
$ |
65,176 |
|
|
$ |
66,587 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin |
|
14.4 |
% |
|
|
12.4 |
% |
|
|
12.8 |
% |
|
|
12.7 |
% |
EXHIBIT 3: Free cash flow
We define free cash flow as net cash provided by
operating activities less capital expenditures.
|
Three months endedJune
30, |
|
Twelve months endedJune
30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
($000s) |
|
|
|
|
|
|
|
Net cash provided by
operating activities |
$ |
17,422 |
|
|
$ |
17,435 |
|
|
$ |
35,900 |
|
|
$ |
41,859 |
|
Less: capital
expenditures |
|
2,220 |
|
|
|
3,721 |
|
|
|
8,855 |
|
|
|
18,952 |
|
Free cash
flow |
$ |
15,202 |
|
|
$ |
13,714 |
|
|
$ |
27,045 |
|
|
$ |
22,907 |
|
EXHIBIT 4: Net cash
We define net cash as total cash and cash
equivalents less debt.
($000s) |
June 30,2024 |
|
June 30,2023 |
Cash and cash equivalents |
$ |
62,720 |
|
|
$ |
57,429 |
|
|
|
|
|
Debt |
|
|
|
Current |
$ |
660 |
|
|
$ |
413 |
|
Non-current |
|
867 |
|
|
|
600 |
|
Total debt |
$ |
1,527 |
|
|
$ |
1,013 |
|
Net cash |
$ |
61,193 |
|
|
$ |
56,416 |
|
IBEX (NASDAQ:IBEX)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024
IBEX (NASDAQ:IBEX)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024