- Fourth quarter revenue of $11.3
million.
- Fourth quarter operating profit of $2.3 million.
- Annual revenue of $58.2
million.
- Annual operating profit of $3.8
million.
TORONTO, Nov. 12, 2020 /CNW/ - Retained executive search
firm The Caldwell Partners International Inc. (TSX: CWL) today
issued its financial results for the fiscal 2020 fourth quarter and
full year ended August 31, 2020. All
references to quarters or years are for the fiscal periods unless
otherwise noted and all currency amounts are in Canadian
dollars.
Financial Highlights (in $000s except per share amounts)
|
THREE MONTHS
ENDED
AUGUST 31
|
YEAR ENDED
AUGUST 31
|
|
2020
|
2019
|
2020
|
2019
|
Professional
fees
|
$11,128
|
$20,502
|
$56,690
|
$69,749
|
License fees
|
$24
|
$71
|
$177
|
$700
|
Direct expense
reimbursements
|
$102
|
$398
|
$1,326
|
$1,689
|
Revenues
|
$11,254
|
$20,971
|
$58,193
|
$72,138
|
Cost of
sales
|
$8,696
|
$14,838
|
$44,352
|
$53,046
|
Government stimulus
grants
|
($2,205)
|
-
|
($2,446)
|
-
|
Reimbursed direct
expenses
|
$102
|
$398
|
$1,326
|
$1,689
|
Gross profit
|
$4,661
|
$5,735
|
$14,961
|
$17,403
|
Selling, general and
administrative expenses
|
$2,752
|
$4,460
|
$11,588
|
$14,074
|
Goodwill
impairment
|
-
|
$1,521
|
-
|
$1,521
|
Government stimulus
grants
|
($393)
|
-
|
($393)
|
-
|
Operating profit
(loss)
|
$2,302
|
($246)
|
$3,766
|
$1,808
|
Interest expense on
lease liability¹
|
$147
|
-
|
$367
|
-
|
Investment income
(loss)
|
($7)
|
($67)
|
$605
|
($211)
|
Foreign exchange (gain)
loss
|
($128)
|
$105
|
($179)
|
$168
|
Earnings (loss) before
tax
|
$2,290
|
($284)
|
$2,973
|
$1,851
|
Income tax expense
(income)
|
($282)
|
$670
|
$127
|
$1,526
|
Net earnings (loss) after
tax
|
$2,572
|
($954)
|
$2,846
|
$325
|
Net earnings (loss) per
share
|
$0.126
|
($0.047)
|
$0.139
|
$0.016
|
1.
|
Effective
September 1, 2019 IFRS 16 was implemented resulting in a change to
the way leases are treated and giving rise to interest expense on
lease liability. During periods prior to fiscal 2020, all lease
related expenses were recognized as occupancy costs and included in
expenses in arriving at operating profit.
|
"Fiscal 2020 was a year unlike any other," said John Wallace, chief executive officer. "After an
incredible start to the year, the world went in a completely
unexpected direction due to the pandemic and the ensuing economic
uncertainty. The effect on our business has been significant, as
employment levels and hiring at our clients were dramatically
reduced, but it has also been the catalyst for an impressive level
of innovation and adaptation inside our firm. Our team has done a
superlative job of delivering outstanding and transformative
leadership talent for our clients, and we have seen monthly
sequential increases in new search volumes and business development
activity. We remain extremely confident in the team's ability to
garner market share throughout a recovering market."
Wallace continued: "As a result of quick and decisive steps to
actively manage costs, preserve capital and enhance liquidity, we
have come out of a challenging year in a position of financial
strength. We have a balance sheet and a cash position with
liquidity to operate during the current pandemic environment and do
intend to make strategic investments to expand our industry,
geographic and service coverage as the opportunities arise."
Financial Highlights (all numbers expressed in $000s)
Impact of the COVID-19 pandemic on our business:
We experienced record growth results leading up to the pandemic's
occurrence. Fiscal 2019 revenue of $72.1
million was the highest in our firm's history, and the first
half of fiscal 2020 (September 1,
2019 to February 28, 2020) was
12% higher than the same period in fiscal 2019. Since the onset of
the pandemic, we have seen significant pressure on our
business.
On January 30, 2020, the World
Health Organization (WHO) characterized the novel coronavirus
(COVID-19) as a public health emergency. At that time, there had
not been a direct negative impact seen in the regions we operate in
of Canada, the United States and the United Kingdom. On March 11, the WHO expanded its characterization
of COVID-19 to a global pandemic. The impact of COVID-19 on the
Company has been significant, impacting both revenue and costs. We
were working entirely remotely beginning in March, and while we
have reopened our offices as health restrictions provide, we are
still encouraging our people to continue working remotely while
safety concerns remain. We do not anticipate a full return to our
offices until sometime later in 2021.
Government stimulus grants:
As discussed more fully in note 11 to our annual financial
statements, we have participated in available stimulus grants
offered by the governments in Canada and the
United States to help offset the negative impact of the
COVID-19 pandemic. The total amount of government stimulus grants
recognized during 2020 was $2,839
($241 and $2,598 in the third and fourth quarters,
respectively). The costs are shown as offsets to the functional
cost categories they applied to. Of the total, $707 was a direct grant pertaining to
Canada, shown as an offset to cost
of sales in the third and fourth quarters of $241 and $466,
respectively. $2,132 pertained to
the United States in the form of a
loan that is eligible for forgiveness if certain conditions are
met. We believe we have complied with the relevant provisions of
the program by validly using the entire proceeds of the loan for
qualifying expenses during the coverage period and have therefore
concluded that forgiveness of the loan is probable. As a result, we
have recategorized the proceeds from a loan to that of a government
grant, represented by deductions in cost of goods sold ($1,739) and selling, general and administrative
expenses ($393), respectively.
We applied for forgiveness review by our lender and the US
government on September 21, 2020. It
is unknown how long the loan forgiveness review process will take,
with indication from our lender of up to five months. Ultimate
forgiveness is dependent on the bank review and a further review by
the Small Business Administration of the
United States. While we believe the forgiveness criteria has
been achieved, no guarantee of forgiveness can be given until
formal forgiveness is received. It is possible the loan will not be
forgiven and will need to be repaid.
- Operating revenue:
Fourth Quarter
-
- Professional fees for the fourth quarter of fiscal 2020
decreased 45.7% (46.5% excluding a favourable 0.8% variance from
exchange rate fluctuations) from the comparable period last year to
$11,128 (2019: $20,502).
The decrease in professional fees is attributable to reductions in
the Number of Assignments to 110 (2019: 127) and Average Fee per
Assignment to $101 ($100 excluding exchange rate fluctuations; 2019:
$161). The decrease in both factors
is primarily the result of the pandemic's economic impact on our
clients and related pricing pressures among executive search firms.
The Number of Assignments decreased on a lower Number of
Assignments per Partner at 2.9 (2019: 3.2) and a lower Average
Number of Partners at 37.3 (2019: 40.0).
On a segment basis, $7,541 of
professional fees were generated from the US (2019:
$15,950), $2,304 from
Canada (2019: $4,496) and $1,283
from Europe (2019: $56).
- License fees from our licensee in New
Zealand for the use of the Caldwell brand and intellectual
property for the fiscal 2020 fourth quarter were $24 (2019: $71).
- Direct expenses incurred and billed to clients during the
fiscal 2020 fourth quarter were $102
(2019: $398).
Full year
Professional fees for 2020 decreased 18.7% (19.5% excluding
a favourable 0.8% variance from exchange rate fluctuations) over
the comparable period last year to $56,690 (2019: $69,749).
The decrease in professional fees is attributable to a reduction in
the Number of Assignments to 408 (2019: 439) and a lower Average
Fee per Assignment of $139
($138, excluding exchange rate
fluctuations; 2019: $159). Similar to
the fourth quarter figures, both factors were negatively impacted
by the pandemic in the second half of the year. The Number of
Assignments decreased on a lower Number of Assignments per Partner
at 10.6 (2019: 11.1) and a lower Average Number of Partners at 38.5
(2019: 39.5).
On a segment basis, $42,842 of
professional fees was generated from the US (2019: $53,282), $10,607
from Canada (2019: $15,497) and $3,241
from Europe (2019: $970).
- License fees for the year ended August
31, 2020 were $177 (2019:
$700).
- Year to date direct expenses incurred and billed to clients
were $1,326 (2019: $1,689).
- Operating profit:
Fourth Quarter
-
- The fourth quarter's operating profit increased $2,548 to $2,302
(2019: loss of $246). The increase
was the result of lower Revenue, Net of Reimbursements ($9,421) being more than offset by lower cost of
sales ($6,142), lower selling,
general and administrative expenses ($1,708), government stimulus grants received in
2020 ($2,598) and the impairment
expense taken in the fourth quarter of fiscal 2019 to write-off the
goodwill balance of our European segment ($1,521). Excluding the net favourable impact of
exchange rate changes on our operations of for the quarter of
$33, operating profit on a constant
currency basis increased $2,515 to
$2,269.
- Selling, general and administrative expenses for the fourth
quarter decreased $1,708 (38.3%),
from $4,460 to $2,752. Excluding unfavourable exchange rate
variances of $15 (0.3%), expenses
decreased $1,723 (38.6%). This
constant currency decrease was the result of management bonus
accrual reversals as a result of not meeting targeted performance
($604); decreased share-based
compensation expense, the result of a lower share price and a
reduction in performance factors, as targeted performance was not
achieved ($439); lower marketing and
business development expenses due to our consultants' inability to
travel as a result of COVID-19 travel restrictions and reduced
marketing spend ($381); a municipal
tax assessment in Q4 2019 primarily related to prior years
($350); and offsetting favourable
variances across other smaller cost categories (-$51).
- Effective September 1, 2019 we
implemented IFRS 16. An interest expense on lease liability of
$104 (2019: $nil) was recognized
during the quarter per IFRS 16.
- On a segment basis, fourth quarter operating profit was
$678 (2019: loss of $5) from Canada,
$1,360 (2019: $1,714) from the US and $264 (2019: loss of $1,955) from Europe.
Full year
- Operating profit for the full year increased $1,958 to $3,766
(2019: $1,808). The increase was the
result of lower Revenue, Net of Reimbursements ($13,582) being more than offset by lower cost of
sales ($8,694), lower selling,
general and administrative expenses ($2,486), government stimulus grants received in
2020 ($2,839), and the impairment
expense taken in the fourth quarter of fiscal 2019 to write-off the
goodwill balance of our European segment ($1,521).
- Selling, general and administrative expenses for the full year
decreased $2,486 (17.7%), to 11,588
from $14,074. Excluding unfavourable
exchange rate variances of $74
(0.5%), expenses decreased $2,560
(18.2%). This constant currency decrease was the result of lower
share-based compensation expense as a result of a lower share price
and a reduction in performance factors as a result of not meeting
targeted performance in the current period ($804); management bonus accrual reversals as a
result of not meeting targeted performance ($670); lower marketing and business development
expenses ($532); Lower office
expenses as a result of adoption of IFRS 16 ($456), largely offset by the interest on lease
liability (see below); a municipal tax assessment in Q4 2019
primarily related to prior years ($350); lower legal expenses with last year's
expenses being higher than usual due to our pursuit of a claim
against a former client ($265); lower
costs of annual practice meetings, held last year but not in the
current year ($188); lower partner
recruitment expenses ($111); and
offsetting investment costs in our Caldwell Analytics growth
initiative through higher consulting fees (-$501); Higher office expenses on the early
termination of and losses on disposition related to Dallas lease (-$292); and unfavourable variances across other
smaller cost categories (-$23).
- For 2020 an interest expense on lease liability of $324 (2019: $nil) was recognized.
- On a segment basis, operating profit for the year was
$1,290 (2019: $1,490) from Canada, $2,494
(2019: $3,334) from the US and a loss
of $18 (2019: loss of $3,016) from Europe.
- Net earnings after tax:
-
- Fourth quarter net income was $2,572 ($0.126 per
share), as compared to a net loss of $954 ($0.047 per
share) in the comparable period a year earlier.
- Full-year net income was $2,846
($0.139 per share) compared to
$325 ($0.016 per share) last year.
- Income tax expense was lower than statutory rates in the fourth
quarter and for the full year. This was largely due the
cancellation of an intercompany loan balance between our US and UK
entities. The cancellation generated a deductible loss in the US
which was able to be carried back up to five years to generate an
immediate benefit. In the UK, the cancellation generated taxable
income, but we were able to fully applied loss carryforward from
prior years to shield current tax expense.
Average Number of Partners, Annualized Professional Fees per
Partner, Number of Assignments, Number of Assignments per Partner,
Average Fee per Assignment, Revenue, Net of Reimbursements and
Unencumbered Cash do not have any standardized meaning under IFRS
and may not be comparable to measures presented by other companies.
These operating measures are used by the Company to analyze its
results. Please refer to section "Non–GAAP Financial Measures and
Other Operating Measures" in the Company's MD&A for a
definition of these terms.
For a complete discussion of the quarterly financial results,
please see the company's Management Discussion and Analysis posted
on SEDAR at www.sedar.com.
About Caldwell
At Caldwell we believe Talent
Transforms. As a leading provider of executive talent, we enable
our clients to thrive and succeed by helping them identify, recruit
and retain the best people. Our reputation–50 years in the
making–has been built on transformative searches across functions
and geographies at the very highest levels of management and
operations. With offices and partners across North America, Europe and Asia
Pacific, we take pride in delivering an unmatched level of
service and expertise to our clients.
Understanding that transformative talent is not limited to
executive levels, our Caldwell Advance solution focuses on emerging
leaders and advancing professionals who can also have a profound
impact on a company's ability to turn potential into success. We
also leverage our skills and networks to provide agile talent
solutions in the form of flexible and on-demand advisory solutions
for companies looking for support in strategy and operations.
Caldwell Analytics is a talent optimization solution that uses
highly respected, results-driven assessments to align our clients'
talent and business strategies, driving better business
results.
Caldwell's Common shares are
listed on The Toronto Stock Exchange (TSX: CWL). Please visit our
website at www.caldwellpartners.com for further information.
Forward-Looking Statements
Forward-looking statements in this document are based on
current expectations that are subject to the significant risks and
uncertainties cited. These forward-looking statements generally can
be identified by use of statements that include phrases such as
"believe," "expect," "anticipate," "intend," "plan," "foresee,"
"may," "will," "likely," "estimates," "potential," "continue" or
other similar words or phrases. Similarly, statements that describe
our objectives, plans or goals also are forward-looking statements.
The Company is subject to many factors that could cause our actual
results to differ materially from those contemplated by the
relevant forward looking statement including, but not limited to,
our ability to attract and retain key personnel; exposure to our
partners taking our clients with them to another firm; the
performance of the US, Canadian and international economies,
including the impact of pandemic
diseases; competition from other companies directly or
indirectly engaged in executive search; liability risk in the
services we perform; potential legal liability from clients,
employees and candidates for employment; cybersecurity
requirements, vulnerabilities, threats and attacks; damage to our
brand reputation; our ability to align our cost structure to
changes in our revenue; adverse tax law rulings; our ability to
generate sufficient cash flow from operations to support our growth
and maintain our dividend; technological
advances may significantly disrupt the labour market and weaken
demand for human capital at a rapid rate; foreign currency exchange
rate fluctuations; affiliation agreements may fail to renew or
affiliates may be acquired; marketable securities valuation
fluctuations; increasing dependence on third parties for the
execution of critical functions; volatility of the market price and
volume of our common shares; potential impairment of our acquired
goodwill and intangible assets; and disruption as a result of
actions of certain stockholders or potential acquirers of the
Company. For more information on the factors that could affect the
outcome of forward-looking statements, refer to the "Risk Factors"
section of our Annual Information Form and other public filings
(copies of which may be obtained at www.sedar.com). These factors
should be considered carefully, and the reader should not place
undue reliance on forward-looking statements. Although any
forward-looking statements are based on what management currently
believes to be reasonable assumptions, we cannot assure readers
that actual results, performance or achievements will be consistent
with these forward-looking statements, and management's assumptions
may prove to be incorrect. Except as required by Canadian
securities laws, we do not undertake to update any forward-looking
statements, whether written or oral, that may be made from time to
time by us or on our behalf; such statements speak only as of the
date made. The forward-looking statements included herein are
expressly qualified in their entirety by this cautionary
language.
|
THE CALDWELL
PARTNERS INTERNATIONAL INC.
|
|
CONSOLIDATED
STATEMENTS OF FINANCIAL POSITION
|
(in $000s
Canadian)
|
|
|
|
|
As
at
|
As
at
|
|
|
August
31
|
August
31
|
|
|
2020
|
2019
|
Assets
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
14,481
|
10,623
|
|
Marketable
securities
|
-
|
5,832
|
|
Accounts
receivable
|
7,316
|
11,915
|
|
Income taxes
receivable
|
928
|
-
|
|
Unbilled
revenue
|
2,430
|
4,086
|
|
Prepaid expenses and
other assets
|
2,553
|
2,320
|
|
|
27,708
|
34,776
|
|
|
|
|
Non-current
assets
|
|
|
|
Restricted
cash
|
45
|
45
|
|
Marketable
securities
|
71
|
85
|
|
Advances
|
695
|
1,047
|
|
Property and
equipment
|
2,128
|
1,379
|
|
Right-of-use
assets
|
7,691
|
-
|
|
Goodwill
|
1,288
|
1,313
|
|
Deferred income
taxes
|
1,245
|
1,963
|
Total
assets
|
40,871
|
40,608
|
|
|
|
Liabilities
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
1,764
|
3,389
|
|
Compensation
payable
|
12,812
|
21,222
|
|
Lease
liability
|
1,873
|
-
|
|
Dividends
payable
|
-
|
459
|
|
Income taxes
payable
|
-
|
576
|
|
|
16,449
|
25,646
|
Non-current
liabilities
|
|
|
|
Compensation
payable
|
734
|
1,068
|
|
Provisions
|
-
|
49
|
|
Lease
liability
|
6,932
|
-
|
|
|
24,115
|
26,763
|
Equity attributable
to owners of the Company
|
|
|
|
Share
capital
|
7,515
|
7,515
|
|
Contributed
surplus
|
15,013
|
15,005
|
|
Accumulated other
comprehensive income
|
419
|
581
|
|
Deficit
|
(6,191)
|
(9,256)
|
Total
equity
|
16,756
|
13,845
|
Total liabilities and
equity
|
40,871
|
40,608
|
|
|
|
|
|
|
THE CALDWELL
PARTNERS INTERNATIONAL INC.
|
|
|
|
|
|
CONSOLIDATED
STATEMENTS OF EARNINGS
|
Twelve months
ended
|
|
August
31
|
(in $000s
Canadian, except per share amounts)
|
2020
|
2019
|
|
|
|
Revenues
|
|
|
|
Professional
fees
|
56,690
|
69,749
|
|
Licence
fees
|
177
|
700
|
|
Direct expense
reimbursements
|
1,326
|
1,689
|
|
58,193
|
72,138
|
|
|
|
Cost of sales
expenses
|
|
|
|
Cost of
sales
|
44,352
|
53,046
|
|
Government stimulus
grants
|
(2,446)
|
-
|
|
Reimbursed direct
expenses
|
1,326
|
1,689
|
|
43,232
|
54,735
|
Gross
profit
|
14,961
|
17,403
|
|
|
|
Operating
expenses
|
|
|
|
Selling, general and
administrative
|
11,588
|
14,074
|
|
Goodwill
impairment
|
-
|
1,521
|
|
Government stimulus
grants
|
(393)
|
-
|
|
11,195
|
15,595
|
Operating
profit
|
3,766
|
1,808
|
|
|
|
Finance expenses
(income)
|
|
|
|
Interest expense on
lease liability
|
367
|
-
|
|
Investment loss
(income)
|
605
|
(211)
|
|
Foreign exchange
(gain) loss
|
(179)
|
168
|
Earnings before
income tax
|
2,973
|
1,851
|
|
|
|
Income tax
expense
|
127
|
1,526
|
Net earnings for the
year attributable to owners of the Company
|
2,846
|
325
|
|
|
|
Earnings per
share
|
|
|
|
Basic &
Diluted
|
$0.139
|
$0.016
|
|
|
|
|
|
|
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE EARNINGS
|
|
|
(in $000s
Canadian)
|
|
|
|
Twelve months
ended
|
|
August
31
|
|
2020
|
2019
|
|
|
|
Net earnings for the
year
|
2,846
|
325
|
|
|
|
Other comprehensive
income:
|
|
|
Items that may be
reclassified subsequently to net earnings
|
|
|
|
Gain (loss) on
marketable securities
|
210
|
(55)
|
|
Cumulative
translation adjustment
|
(372)
|
197
|
Comprehensive
earnings for the year attributable to owners of the
Company
|
2,684
|
467
|
Certain comparative
figures have been restated to conform with current year
presentation.
|
|
THE CALDWELL
PARTNERS INTERNATIONAL INC.
|
|
CONSOLIDATED
STATEMENTS OF CHANGES IN EQUITY
|
(in $000s
Canadian)
|
|
|
|
|
Accumulated Other
Comprehensive
|
|
|
|
|
|
Income
(Loss)
|
|
|
|
|
|
|
Unrealized
|
|
|
|
|
|
Cumulative
|
Gains (Loss)
on
|
|
|
|
|
Contributed
|
Translation
|
Marketable
|
Total
|
|
Deficit
|
Share
Capital
|
Surplus
|
Adjustment
|
Securities
|
Equity
|
|
|
|
|
|
|
|
Balance - August
31, 2018
|
(9,854)
|
7,515
|
15,002
|
770
|
487
|
13,920
|
|
|
|
|
|
|
|
Adoption of IFRS
9
|
818
|
-
|
-
|
-
|
(818)
|
0
|
|
|
|
|
|
|
|
Adoption of IFRS
15
|
1,291
|
-
|
-
|
-
|
-
|
1,291
|
|
|
|
|
|
|
|
Net earnings for the
year
|
325
|
-
|
-
|
-
|
-
|
325
|
|
|
|
|
|
|
|
Dividend payments
declared
|
(1,836)
|
-
|
-
|
-
|
-
|
(1,836)
|
|
|
|
|
|
|
|
Share-based payment
expense
|
-
|
-
|
3
|
-
|
-
|
3
|
|
|
|
|
|
|
|
Change in unrealized
loss on
|
-
|
-
|
-
|
-
|
(55)
|
(55)
|
marketable securities
available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cumulative
translation adjustment
|
-
|
-
|
-
|
197
|
-
|
197
|
|
|
|
|
|
|
|
Balance - August
31, 2019
|
(9,256)
|
7,515
|
15,005
|
967
|
(386)
|
13,845
|
|
|
|
|
|
|
|
Adoption of IFRS
16
|
1,137
|
-
|
-
|
-
|
-
|
1,137
|
|
|
|
|
|
|
|
Net earnings for the
year
|
2,846
|
-
|
-
|
-
|
-
|
2,846
|
|
|
|
|
|
|
|
Dividend payments
declared
|
(918)
|
-
|
-
|
-
|
-
|
(918)
|
|
|
|
|
|
|
|
Share-based payment
expense
|
-
|
-
|
8
|
-
|
-
|
8
|
|
|
|
|
|
|
|
Change in unrealized
loss on
|
-
|
-
|
-
|
-
|
210
|
210
|
marketable securities
available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cumulative
translation adjustment
|
-
|
-
|
-
|
(372)
|
-
|
(372)
|
|
|
|
|
|
|
|
Balance - August
31, 2020
|
(6,191)
|
7,515
|
15,013
|
595
|
(176)
|
16,756
|
The accompanying
notes are an integral part of these consolidated financial
statements.
|
|
|
|
THE CALDWELL
PARTNERS INTERNATIONAL INC.
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOW
|
(in $000s
Canadian)
|
|
Twelve months
ended
|
|
August 31
|
|
2020
|
|
2019
|
|
|
|
|
Cash flow provided by
(used in)
|
|
|
|
|
|
|
|
Operating
activities
|
|
|
|
|
Net earnings for the
year
|
2,846
|
|
325
|
|
Add (deduct) items
not affecting cash
|
|
|
|
|
|
Depreciation of
property and equipment
|
461
|
|
520
|
|
|
Amortization of
intangible assets
|
-
|
|
94
|
|
|
Depreciation of
right-of-use assets
|
1,565
|
|
-
|
|
|
Amortization of
advances
|
1,128
|
|
898
|
|
|
Gain on government
stimulus grants
|
(2,132)
|
|
-
|
|
|
Loss on disposition
of assets
|
103
|
|
20
|
|
|
Loss on disposition
of right-of-use assets
|
87
|
|
-
|
|
|
Reduction in lease
liability due to early termination
|
(91)
|
|
-
|
|
|
Interest expense on
lease liabilities
|
367
|
|
-
|
|
|
Fees received in
shares
|
(23)
|
|
-
|
|
|
Loss (gain) on
marketable securities classified as FVPL
|
625
|
|
(177)
|
|
|
Share based payment
expense
|
8
|
|
3
|
|
|
(Gain) loss on
unrealized foreign exchange on subsidiary loans
|
(262)
|
|
136
|
|
|
Decrease in
provisions
|
-
|
|
(44)
|
|
|
Decrease in deferred
revenue
|
-
|
|
(449)
|
|
|
Decrease (increase)
in unbilled revenue
|
1,623
|
|
(558)
|
|
|
Decrease (increase)
in deferred income taxes
|
520
|
|
(541)
|
|
|
Decrease in cash
settled share-based compensation
|
(334)
|
|
(547)
|
|
|
Decrease in
goodwill
|
-
|
|
1,521
|
|
Changes in working
capital
|
(5,102)
|
|
(1,160)
|
Net cash provided by
operating activities
|
1,389
|
|
41
|
|
|
|
|
Investing
activities
|
|
|
|
|
Proceeds from sale of
marketable securities
|
5,207
|
|
-
|
|
Tenant inducement on
right-of-use assets
|
367
|
|
-
|
|
Payment of
advances
|
(576)
|
|
(2,260)
|
|
Proceeds from release
of restricted cash
|
-
|
|
94
|
|
Purchase of property
and equipment
|
(1,320)
|
|
(564)
|
|
Proceeds from the
disposition of property and equipment
|
-
|
|
38
|
Net cash used in
investing activities
|
3,678
|
|
(2,692)
|
|
|
|
|
Financing
activities
|
|
|
|
|
Dividend
payments
|
(1,377)
|
|
(1,836)
|
|
Payment of lease
liabilities
|
(2,021)
|
|
-
|
|
Sublease payments
received
|
310
|
|
-
|
|
Proceeds from
government loan
|
2,267
|
|
-
|
Net cash provided by
(used in) financing activities
|
(821)
|
|
(1,836)
|
|
|
|
|
Effect of exchange
rate changes on cash and cash equivalents
|
(388)
|
|
225
|
Net increase
(decrease) in cash and cash equivalents
|
3,858
|
|
(4,262)
|
Cash and cash
equivalents, beginning of year
|
10,623
|
|
14,885
|
Cash and cash
equivalents, end of year
|
14,481
|
|
10,623
|
The net impact of
opening balance sheet adjustments as a result of implementing IFRS
15 and 16 have been eliminated in the creation of the
consolidated statements of cash flow.
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/caldwell-issues-fiscal-2020-fourth-quarter-and-full-year-financial-results-301172404.html
SOURCE The Caldwell Partners International Inc.