Calian Group Ltd. (TSX:CGY) today released its quarterly results
for the three-month period ended June 30, 2020.
Third quarter 2020 highlights:
- Record quarterly revenue for the eighth consecutive
quarter
- Quarterly revenue of $106 million
- Adjusted EBITDA(1) of $9.0 million
- 75th consecutive profitable quarter
- New contract signings of $154 million
- Dividend of $0.28 per share
Calian (the “Company”) reported revenues for the
third quarter of $106 million, representing a 19% increase from the
$89 million reported in the same quarter of the previous year.
Adjusted EBITDA(1) for the third quarter was
$9.0 million, an increase of 34% from $6.7 million in the same
quarter of the previous year. Adjusted net profit,(1) which
excludes non-cash items related to recent acquisitions, was $5.6
million for the quarter; this compares to $5.0 million in the same
period of the previous year. Net profit for the third quarter was
$3.9 million, a decline of 9% from $4.3 million in the same period
of the prior year. The decrease in net profit can be attributed to
a higher amortization of acquired intangibles in the current year
quarter due to recent acquisitions, and in the prior year quarter a
one-time gain was recorded in other changes in fair value for a
write down of the contingent consideration.
"It is exciting to report another revenue record
in the quarter, even in this challenging and turbulent business
environment. The successful execution of our continued profitable
growth speaks to the critical and essential-service nature of our
products and services and the flexibility within our team to adapt
to rapid changes in the last few months, particularly in the
continuity of service delivery and customer engagements,” stated
Patrick Houston, CFO. “Our balance sheet strength continued, ending
the quarter with $46 million cash on hand, which supported our
completion of two new M&A transactions shortly after
quarter-end.”
“During the quarter we experienced impacts to
both revenue and earnings due to COVID-19. This was due to the
rapid change of work environments requiring us to pause delivery of
certain services that were done in person.” Stated Patrick Houston,
CFO. “The impact in quarter was a reduction of $8.8M of revenue and
$1.7M reduction in EBITDA. We made significant progress in finding
alternative arrangements or have since restarted the activity in a
safe manner with the assistance of our customers. We currently
estimate a revenue impact of $2M to $3M for our fourth fiscal
quarter.”
(1) Caution regarding non-GAAP measures:
This press release is based on reported earnings
in accordance with IFRS. Reference to generally accepted accounting
principles (GAAP) means IFRS, unless indicated otherwise. This
press release is also based on non-GAAP financial measures
including EBITDA, adjusted net profit and adjusted net profit per
share. These non-GAAP measures do not have a standardized meaning
prescribed by IFRS; therefore, others using these terms may
calculate them differently. Management believes that providing
certain non-GAAP performance measures, in addition to IFRS
measures, provides users of our financial reports with enhanced
understanding of our results and related trends and increases
transparency and clarity into the core results of our business.
Refer to the MD&A for definitions of these metrics and
reconciliations to the most comparable IFRS measures.
“I am pleased to report Calian’s diversified
business again demonstrated strong consolidated results during the
quarter. Positive growth and financial results in the Health,
Advanced Technologies and Information Technology segments offset a
year-over-year quarterly revenue decline for the Learning
business,” said Kevin Ford, President and CEO. “Health revenue
gained 50% compared to the same period a year earlier, reflecting
stronger demand across the business, contribution from our
acquisition of Alio & Allphase as well as our new contract with
SNC-Lavalin PAE Joint Venture to support the delivery of up to ten
100-bed Mobile Respiratory Care Units for the Government of
Canada’s pandemic response efforts. The Advanced Technologies
segment posted strong revenue growth of 18% from the prior year
quarter, with continued top line contributions from its large
ground systems project and our newly launched mobile wireless
product. Information Technology revenue gained 9% on stronger
demand. Learning segment sales were most affected by the pandemic
as training exercises were delayed, leading to segment revenue
decline of approximately 29%, even as the segment maintained
profitability. We anticipate the impacts of COVID-19 to be
significantly reduced in upcoming quarters as activities have
resumed.”
“Sales efforts continued to show positive
momentum in the quarter with the announcement of multiple large
contract renewals and new wins. Health secured new business with
SNC-Lavalin PAE Joint Venture, worth up to $26 million in revenue
in the first phase, IT secured a contract renewal of $22-million
for cyber security and Learning renewed its contract with the
Canadian Forces School of Aerospace and Defence with a value of
$54M. Overall, we captured $154 million in new contracts during the
quarter, ending the period with a revenue backlog of approximately
$1.3 billion,” Ford said.
“Post quarter-end, we were excited to announce
the close of two acquisitions strengthening the IT and Learning
segments. In the Learning segment, we have acquired CTS
International, a boutique training firm based in Stavanger, Norway.
CTS provides the Learning team with a presence in Europe and the
opportunity to pursue new training business with NATO and other
defence and commercial customers in the European market. In the IT
segment, we acquired EMSEC Solutions, a boutique firm based in
Ottawa specializing in radio frequency emission security and
technical surveillance countermeasures. Their wealth of cyber
security expertise will position Calian into a dominant position in
the emissions security field, and provide our cyber solutions team
with this market differentiation,” Ford said. “I would like to
extend a warm welcome to both the EMSEC and CTS teams — we are
excited to have you on board with us at Calian.”
“While earnings have been impacted by the
pandemic, our results show Calian has remained resilient through
this difficult health crisis and economic downturn. We are
continuing on our growth trajectory. We are investing in the
business and our long-term growth and innovation, including new
Calian products. The Advanced Technologies segment has continued
its research and development efforts on new products, including the
recent launch of its fourth-generation Decimator D4 spectrum
analyzer product, which monitors radio frequency (RF)
communications and detects signal issues,” Ford said.
He added: “Once again, I would like to thank all
frontline health and essential service workers for their dedication
and courage during this very challenging, ongoing public health
crisis. Our own dedicated staff at Calian have been out there
delivering essential services like other frontline health workers,
Canadian Armed Forces members and many other service workers. From
all of us at Calian, we offer our deepest appreciation for your
service.”
GUIDANCE
|
|
|
|
|
|
|
|
|
|
|
Previous Guidance |
|
Current Guidance |
|
|
Low |
|
High |
|
Low |
|
High |
Revenue |
$ |
380,000 |
$ |
410,000 |
$ |
415,000 |
$ |
435,000 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$ |
34,306 |
$ |
36,728 |
$ |
36,000 |
$ |
38,000 |
Adjusted EBITDA per share |
$ |
3.77 |
$ |
4.03 |
$ |
3.95 |
$ |
4.17 |
Adjusted net profit |
$ |
20,180 |
$ |
22,602 |
$ |
22,600 |
$ |
24,600 |
Adjusted net profit per share |
$ |
2.21 |
$ |
2.48 |
$ |
2.48 |
$ |
2.70 |
About CalianCalian employs over
3,400 people in its delivery of diverse products and solutions for
private sector, government and defence customers in North American
and global markets. The Company’s diverse capabilities are
delivered through four segments: Advanced Technologies, Health,
Learning and Information Technology. The Advanced Technologies
segment provides innovative products, technologies and
manufacturing services and solutions for the space, communications,
defence, nuclear, government and agriculture sectors. The Health
segment manages a network of more than 1,800 health care
professionals delivering primary care and occupational health
services to public and private sector clients across Canada.
Learning is a trusted provider of emergency management, consulting
and specialized training services and solutions for the Canadian
Armed Forces and clients in the defence, health, energy and other
sectors. The Information Technology segment supports public- and
private-sector customer requirements for subject matter expertise
in the delivery of complex IT and cyber security solutions.
Headquartered in Ottawa, the Company’s offices and projects span
Canada and international markets.
For further information, please visit our
website at www.calian.com, or contact us at ir@calian.com
Kevin Ford |
Patrick Houston |
Media inquiries: |
President and Chief Executive Officer |
Chief Financial Officer |
613-599-8600 x 2298 |
613-599-8600 |
613-599-8600 |
|
DISCLAIMER
Certain information included in this press
release is forward-looking and is subject to important risks and
uncertainties. The results or events predicted in these statements
may differ materially from actual results or events. Such
statements are generally accompanied by words such as “intend”,
“anticipate”, “believe”, “estimate”, “expect” or similar
statements. Factors which could cause results or events to differ
from current expectations include, among other things: the impact
of price competition; scarce number of qualified professionals; the
impact of rapid technological and market change; loss of business
or credit risk with major customers; technical risks on fixed price
projects; general industry and market conditions and growth rates;
international growth and global economic conditions, and including
currency exchange rate fluctuations; and the impact of
consolidations in the business services industry. For additional
information with respect to certain of these and other factors,
please see the Company’s most recent annual report and other
reports filed by Calian with the Ontario Securities Commission.
Calian disclaims any intention or obligation to update or revise
any forward-looking statements, whether as a result of new
information, future events or otherwise. No assurance can be given
that actual results, performance or achievement expressed in, or
implied by, forward-looking statements within this disclosure will
occur, or if they do, that any benefits may be derived from
them.
Calian · Head Office · 770 Palladium Drive ·
Ottawa · Ontario · Canada · K2V 1C8 Tel: 613.599.8600 · Fax:
613-592-3664· General Info email: info@calian.com
CALIAN
GROUP LTD.UNAUDITED INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITIONAs at
June 30, 2020 and September 30, 2019(Canadian
dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
September 30, |
|
|
|
|
2020 |
|
2019 |
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
$ |
46,296 |
|
|
$ |
17,135 |
|
Accounts receivable |
|
|
|
|
87,021 |
|
|
|
63,977 |
|
Work in process |
|
|
|
|
75,624 |
|
|
|
39,221 |
|
Inventory |
|
|
|
|
3,341 |
|
|
|
3,147 |
|
Prepaid expenses |
|
|
|
|
7,819 |
|
|
|
5,403 |
|
Derivative assets |
|
|
|
|
1,188 |
|
|
|
96 |
|
Total current assets |
|
|
|
|
221,289 |
|
|
|
128,979 |
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
|
|
Capitalized research and development |
|
|
|
|
4,086 |
|
|
|
3,216 |
|
Equipment |
|
|
|
|
11,046 |
|
|
|
10,965 |
|
Application software |
|
|
|
|
2,304 |
|
|
|
1,013 |
|
Right of use asset |
|
|
|
|
16,993 |
|
|
|
- |
|
Investment and loan receivable |
|
|
|
|
670 |
|
|
|
452 |
|
Acquired intangible assets |
|
|
|
|
22,133 |
|
|
|
16,699 |
|
Goodwill |
|
|
|
|
42,268 |
|
|
|
33,702 |
|
Total non-current assets |
|
|
|
|
99,500 |
|
|
|
66,047 |
|
TOTAL ASSETS |
|
|
|
$ |
320,789 |
|
|
$ |
195,026 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Line of Credit |
|
|
|
$ |
- |
|
|
$ |
13,000 |
|
Accounts payable and accrued liabilities |
|
|
|
|
65,983 |
|
|
|
45,058 |
|
Contingent earn-out |
|
|
|
|
7,263 |
|
|
|
800 |
|
Provisions |
|
|
|
|
1,101 |
|
|
|
1,129 |
|
Unearned contract revenue |
|
|
|
|
25,687 |
|
|
|
8,778 |
|
Derivative liabilities |
|
|
|
|
467 |
|
|
|
143 |
|
Lease obligations |
|
|
|
|
2,544 |
|
|
|
- |
|
Total current liabilities |
|
|
|
|
103,045 |
|
|
|
68,908 |
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Lease obligations |
|
|
|
|
16,432 |
|
|
|
- |
|
Contingent earn-out |
|
|
|
|
2,500 |
|
|
|
5,519 |
|
Deferred tax liabilities |
|
|
|
|
5,341 |
|
|
|
5,525 |
|
Total non-current liabilities |
|
|
|
|
24,273 |
|
|
|
11,044 |
|
TOTAL LIABILITIES |
|
|
|
|
127,318 |
|
|
|
79,952 |
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Issued capital |
|
|
|
|
106,235 |
|
|
|
32,515 |
|
Contributed surplus |
|
|
|
|
1,880 |
|
|
|
1,817 |
|
Retained earnings |
|
|
|
|
87,892 |
|
|
|
81,608 |
|
Accumulated other comprehensive income (loss) |
|
|
|
|
(2,536 |
) |
|
|
(866 |
) |
TOTAL SHAREHOLDERS’ EQUITY |
|
|
|
|
193,471 |
|
|
|
115,074 |
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
$ |
320,789 |
|
|
$ |
195,026 |
|
Number of common shares issued and outstanding |
|
|
|
|
9,716,729 |
|
|
|
7,929,238 |
|
CALIAN
GROUP LTD.UNAUDITED INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF NET PROFITFor
the three and nine month periods ended June 30, 2020 and
2019(Canadian dollars in thousands, except per
share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|
|
|
|
June 30, |
|
June 30, |
|
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Technologies |
|
|
|
$ |
35,912 |
|
|
$ |
30,543 |
|
|
$ |
115,813 |
|
|
$ |
78,260 |
|
Health |
|
|
|
|
43,936 |
|
|
|
29,273 |
|
|
|
106,187 |
|
|
|
84,432 |
|
Learning |
|
|
|
|
11,110 |
|
|
|
15,628 |
|
|
|
43,551 |
|
|
|
49,115 |
|
Information Technology |
|
|
|
|
14,570 |
|
|
|
13,351 |
|
|
|
43,712 |
|
|
|
40,323 |
|
Total Revenue |
|
|
|
|
105,528 |
|
|
|
88,795 |
|
|
|
309,263 |
|
|
|
252,130 |
|
Cost of revenues |
|
|
|
|
82,997 |
|
|
|
69,461 |
|
|
|
242,974 |
|
|
|
197,817 |
|
Gross profit |
|
|
|
|
22,531 |
|
|
|
19,334 |
|
|
|
66,289 |
|
|
|
54,313 |
|
Selling and marketing |
|
|
|
|
3,187 |
|
|
|
2,947 |
|
|
|
9,308 |
|
|
|
7,729 |
|
General and administration |
|
|
|
|
9,848 |
|
|
|
9,296 |
|
|
|
28,034 |
|
|
|
26,602 |
|
Research and development |
|
|
|
|
490 |
|
|
|
343 |
|
|
|
1,340 |
|
|
|
984 |
|
Profit before under noted items |
|
|
|
|
9,006 |
|
|
|
6,748 |
|
|
|
27,607 |
|
|
|
18,998 |
|
Depreciation of equipment, application software and research and
development |
|
|
|
|
851 |
|
|
|
563 |
|
|
|
2,007 |
|
|
|
1,598 |
|
Depreciation of right of use asset |
|
|
|
|
681 |
|
|
|
- |
|
|
|
2,037 |
|
|
|
- |
|
Amortization of acquired intangible assets |
|
|
|
|
1,376 |
|
|
|
1,006 |
|
|
|
3,482 |
|
|
|
1,708 |
|
Other changes in fair value |
|
|
|
|
- |
|
|
|
(650 |
) |
|
|
(101 |
) |
|
|
(650 |
) |
Changes in fair value related to contingent earn-out |
|
|
|
|
393 |
|
|
|
347 |
|
|
|
889 |
|
|
|
726 |
|
Profit before interest income and income tax expense |
|
|
|
|
5,705 |
|
|
|
5,482 |
|
|
|
19,293 |
|
|
|
15,616 |
|
Lease obligations interest expense |
|
|
|
|
120 |
|
|
|
- |
|
|
|
352 |
|
|
|
- |
|
Interest expense (income) |
|
|
|
|
(75 |
) |
|
|
41 |
|
|
|
166 |
|
|
|
(14 |
) |
Profit before income tax expense |
|
|
|
|
5,660 |
|
|
|
5,441 |
|
|
|
18,775 |
|
|
|
15,630 |
|
Income tax expense – current |
|
|
|
|
2,022 |
|
|
|
1,331 |
|
|
|
6,049 |
|
|
|
4,336 |
|
Income tax expense (recovery) – deferred |
|
|
|
|
(228 |
) |
|
|
(187 |
) |
|
|
(749 |
) |
|
|
(222 |
) |
Total income tax expense |
|
|
|
|
1,794 |
|
|
|
1,144 |
|
|
|
5,300 |
|
|
|
4,114 |
|
NET PROFIT |
|
|
|
$ |
3,866 |
|
|
$ |
4,297 |
|
|
$ |
13,475 |
|
|
$ |
11,516 |
|
Net profit per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
0.40 |
|
|
$ |
0.54 |
|
|
$ |
1.53 |
|
|
$ |
1.47 |
|
Diluted |
|
|
|
$ |
0.40 |
|
|
$ |
0.54 |
|
|
$ |
1.52 |
|
|
$ |
1.47 |
|
The accompanying notes are an integral part of
the unaudited interim condensed consolidated financial
statements.
CALIAN
GROUP LTD.UNAUDITED INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWSFor
the three and nine month periods ended June 30, 2020 and
2019 (Canadian dollars in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|
|
|
|
June 30, |
|
June 30, |
|
|
NOTES |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
CASH FLOWS GENERATED FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
|
|
|
$ |
3,866 |
|
|
$ |
4,297 |
|
|
$ |
13,475 |
|
|
$ |
11,516 |
|
Items not affecting cash: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (income) |
|
|
|
|
(75 |
) |
|
|
41 |
|
|
|
166 |
|
|
|
(14 |
) |
Changes in fair value related to contingent earn-out |
|
26 |
|
|
393 |
|
|
|
347 |
|
|
|
889 |
|
|
|
726 |
|
Lease interest expense |
|
11 |
|
|
120 |
|
|
|
- |
|
|
|
352 |
|
|
|
- |
|
Income tax expense |
|
|
|
|
1,794 |
|
|
|
1,144 |
|
|
|
5,300 |
|
|
|
4,114 |
|
Employee share purchase plan expense |
|
18 |
|
|
75 |
|
|
|
35 |
|
|
|
121 |
|
|
|
136 |
|
Share based compensation expense |
|
18 |
|
|
292 |
|
|
|
357 |
|
|
|
884 |
|
|
|
860 |
|
Depreciation and amortization |
|
10,13 |
|
|
2,908 |
|
|
|
1,569 |
|
|
|
7,526 |
|
|
|
3,306 |
|
Other changes in fair value |
|
12 |
|
|
- |
|
|
|
(650 |
) |
|
|
(101 |
) |
|
|
(650 |
) |
|
|
|
|
|
9,373 |
|
|
|
7,140 |
|
|
|
28,612 |
|
|
|
19,994 |
|
Change in non-cash working capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
|
(8,210 |
) |
|
|
(1,885 |
) |
|
|
(18,932 |
) |
|
|
3,194 |
|
Work in process |
|
|
|
|
(10,168 |
) |
|
|
(6,452 |
) |
|
|
(36,403 |
) |
|
|
(8,472 |
) |
Prepaid expenses |
|
|
|
|
(2,304 |
) |
|
|
(1,595 |
) |
|
|
(2,496 |
) |
|
|
(2,568 |
) |
Inventory |
|
|
|
|
850 |
|
|
|
2,337 |
|
|
|
(195 |
) |
|
|
1,301 |
|
Accounts payable and accrued liabilities |
|
|
|
|
11,308 |
|
|
|
5,028 |
|
|
|
15,018 |
|
|
|
3,689 |
|
Unearned contract revenue |
|
|
|
|
13,962 |
|
|
|
2,789 |
|
|
|
16,815 |
|
|
|
781 |
|
|
|
|
|
|
14,811 |
|
|
|
7,362 |
|
|
|
2,419 |
|
|
|
17,919 |
|
Interest received (paid) |
|
|
|
|
(45 |
) |
|
|
(41 |
) |
|
|
(536 |
) |
|
|
(77 |
) |
Income tax recovered (paid) |
|
|
|
|
(41 |
) |
|
|
384 |
|
|
|
(4,872 |
) |
|
|
(4,975 |
) |
|
|
|
|
|
14,725 |
|
|
|
7,705 |
|
|
|
(2,989 |
) |
|
|
12,867 |
|
CASH FLOWS GENERATED FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares |
|
17,18 |
|
|
2,487 |
|
|
|
662 |
|
|
|
68,899 |
|
|
|
2,950 |
|
Dividends |
|
|
|
|
(2,700 |
) |
|
|
(2,208 |
) |
|
|
(7,191 |
) |
|
|
(6,568 |
) |
Draw (repayment) on line of credit |
|
16 |
|
|
- |
|
|
|
(5,000 |
) |
|
|
(13,000 |
) |
|
|
12,000 |
|
Share repurchase |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(118 |
) |
Payment of lease obligations |
|
11 |
|
|
(623 |
) |
|
|
- |
|
|
|
(1,853 |
) |
|
|
- |
|
|
|
|
|
|
(836 |
) |
|
|
(6,546 |
) |
|
|
46,855 |
|
|
|
8,264 |
|
CASH FLOWS USED IN INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments and loan receivable |
|
12 |
|
|
- |
|
|
|
- |
|
|
|
(100 |
) |
|
|
- |
|
Business acquisitions |
|
23 |
|
|
- |
|
|
|
(9,550 |
) |
|
|
(10,433 |
) |
|
|
(20,849 |
) |
Capitalized research and development |
|
10 |
|
|
(5 |
) |
|
|
(649 |
) |
|
|
(1,119 |
) |
|
|
(1,672 |
) |
Equipment and application software |
|
10 |
|
|
(797 |
) |
|
|
(761 |
) |
|
|
(3,053 |
) |
|
|
(2,466 |
) |
|
|
|
|
|
(802 |
) |
|
|
(10,960 |
) |
|
|
(14,705 |
) |
|
|
(24,987 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH (OUTFLOW) INFLOW |
|
|
|
$ |
13,087 |
|
|
$ |
(9,801 |
) |
|
$ |
29,161 |
|
|
$ |
(3,856 |
) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
|
|
|
33,209 |
|
|
|
27,786 |
|
|
|
17,135 |
|
|
|
21,841 |
|
CASH AND CASH EQUIVALENTS, END OF PERIOD |
|
|
|
$ |
46,296 |
|
|
$ |
17,985 |
|
|
$ |
46,296 |
|
|
$ |
17,985 |
|
Reconciliation of non-GAAP measures to most
comparable IFRS measures
These non-GAAP measures are mainly derived from
the consolidated financial statements, but do not have a
standardized meaning prescribed by IFRS; therefore, others using
these terms may calculate them differently. The exclusion of
certain items from non-GAAP performance measures does not imply
that these are necessarily nonrecurring. From time to time, we may
exclude additional items if we believe doing so would result in a
more transparent and comparable disclosure. Other entities may
define the above measures differently than we do. In those cases,
it may be difficult to use similarly named non-GAAP measures of
other entities to compare performance of those entities to the
Company’s performance.
Management believes that providing certain
non-GAAP performance measures, in addition to IFRS measures,
provides users of the Company’s financial reports with enhanced
understanding of the Company’s results and related trends and
increases transparency and clarity into the core results of the
business. Adjusted EBITDA excludes items that do not reflect, in
our opinion, the Company’s core performance and helps users of our
MD&A to better analyze our results, enabling comparability of
our results from one period to another.
The weighted average shares outstanding over the
period presented increased largely due to a public offering
completed in February 2020. This resulted in an additional
1,568,600 common shares being issued, bringing the total number of
issued and outstanding common shares to 9,716,729 as at June 30,
2020. The fully diluted weighted average shares outstanding
increased to 9,787,291 for the three-month period and 8,881,030for
the nine-month period ended June 30, 2020 when compared to
7,981,095 and 7,853,328, respectively, for the same periods of the
previous year.
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
|
2020 |
|
|
|
2019(1) |
|
|
2020 |
|
|
|
2019(1) |
Net profit |
|
$ |
3,866 |
|
|
$ |
4,297 |
|
|
$ |
13,475 |
|
|
$ |
11,516 |
|
Depreciation of equipment and application software |
|
|
851 |
|
|
|
563 |
|
|
|
2,007 |
|
|
|
1,598 |
|
Depreciation of right of use asset |
|
|
681 |
|
|
|
- |
|
|
|
2,037 |
|
|
|
- |
|
Amortization of acquired intangible assets |
|
|
1,376 |
|
|
|
1,006 |
|
|
|
3,482 |
|
|
|
1,708 |
|
Lease interest expense |
|
|
120 |
|
|
|
- |
|
|
|
352 |
|
|
|
- |
|
Changes in fair value related to contingent earn-out |
|
|
393 |
|
|
|
347 |
|
|
|
889 |
|
|
|
726 |
|
Interest expense (income) |
|
|
(75 |
) |
|
|
41 |
|
|
|
166 |
|
|
|
(14 |
) |
Other changes in fair value |
|
|
- |
|
|
|
(650 |
) |
|
|
(101 |
) |
|
|
(650 |
) |
Income tax |
|
|
1,794 |
|
|
|
1,144 |
|
|
|
5,300 |
|
|
|
4,114 |
|
Adjusted EBITDA |
|
$ |
9,006 |
|
|
$ |
6,748 |
|
|
$ |
27,607 |
|
|
$ |
18,998 |
|
Adjusted Net Profit and Adjusted
EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
|
|
June 30, |
|
June 30, |
|
June 30, |
|
June 30, |
|
|
|
2020 |
|
|
2019(1) |
|
|
2020 |
|
|
|
2019(1) |
Net profit |
|
$ |
3,866 |
|
$ |
4,297 |
|
|
$ |
13,475 |
|
|
$ |
11,516 |
|
Other changes in fair value |
|
|
- |
|
|
(650 |
) |
|
|
(101 |
) |
|
|
(650 |
) |
Changes in fair value related to contingent earn-out |
|
|
393 |
|
|
347 |
|
|
|
889 |
|
|
|
726 |
|
Amortization of intangibles |
|
|
1,376 |
|
|
1,006 |
|
|
|
3,482 |
|
|
|
1,708 |
|
Adjusted net profit |
|
|
5,635 |
|
|
5,000 |
|
|
$ |
17,745 |
|
|
$ |
13,300 |
|
Weighted average number of common shares basic |
|
|
9,677,680 |
|
|
7,886,405 |
|
|
|
8,815,199 |
|
|
|
7,819,330 |
|
Adjusted EPS Basic |
|
|
0.58 |
|
|
0.63 |
|
|
|
2.01 |
|
|
|
1.70 |
|
Adjusted EPS Diluted |
|
|
0.58 |
|
|
0.63 |
|
|
|
2.00 |
|
|
|
1.69 |
|
(1) No restatement performed in Fiscal 2019 or 2018 figures due
to the entity applying the modified retrospective approach on
implementation of IFRS 16 which occurred in fiscal 2020.
The Company uses adjusted net profit and
adjusted earnings per share, which remove the impact of our
acquisition amortization and gains, resulting in accounting for
acquisitions and changes in fair value to measure our performance.
These measurements better align the reporting of our results and
improve comparability against our peers. We believe that securities
analysts, investors and other interested parties frequently use
non-GAAP measures in the evaluation of issuers. Management also
uses non-GAAP measures in order to facilitate operating performance
comparisons from period to period, prepare annual operating budgets
and assess our ability to meet our capital expenditure and working
capital requirements. Adjusted profit and adjusted earnings per
share are not recognized, defined or standardized measures under
the International Financial Reporting Standards. Our definition of
adjusted profit and adjusted earnings per share will likely differ
from that used by other companies (including our peers) and
therefore comparability may be limited. Non-GAAP measures should
not be considered a substitute for or be considered in isolation
from measures prepared in accordance with International Financial
Reporting Standards. Investors are encouraged to review our
financial statements and disclosures in their entirety and are
cautioned not to put undue reliance on non-GAAP measures and view
them in conjunction with the most comparable International
Financial Reporting Standards financial measures. The Company has
reconciled adjusted profit to the most comparable International
Financial Reporting Standards financial measure as shown above.
Calian (TSX:CGY)
Gráfico Histórico do Ativo
De Out 2024 até Nov 2024
Calian (TSX:CGY)
Gráfico Histórico do Ativo
De Nov 2023 até Nov 2024