TORONTO and GATINEAU, QC, March 15,
2023 /PRNewswire/ - Converge Technology Solutions
Corp. ("Converge" or "the Company") (TSX: CTS) (FSE:
0ZB) (OTCQX: CTSDF) is pleased to provide its financial results for
the full fiscal year ("FY22") and three-month periods ended
December 31, 2022 ("Q4-22").
All figures are in Canadian dollars unless otherwise stated.
FY 2022 Financial Highlights:
- Gross revenue1 for FY22 of $3.09 billion compared to $1.97 billion in FY21; an increase of
$1.12 billion or 57%
- Gross Profit for FY22 was $550.8
million compared to $345.7
million in FY21; an increase of $205.1 million or 59%.
- Organic gross revenue growth1 for FY22 was 8.6% and
gross profit organic growth1 was 10.5%.
- Adjusted EBITDA1 of $142.9
million compared to $94.0
million in FY21; an increase of 52%.
- Net revenue for FY22 under existing reporting treatment was
$2.52 billion, consistent with the
Company's preliminary release, an increase of 64.7% over reported
FY21 results. As a result of an IFRS 15 accounting policy change,
reported net revenue was impacted by $356.8
million. See "software net-down change" below for a full
description of the change in accounting policy and impact on
reported FY22 and FY21 results. This IFRS based accounting policy
change does not reflect any business or operational performance
changes, and had a nil impact on reported gross profit, net income,
and Adjusted EBITDA.
- Cash on hand was $159.9 million
at the end of 2022, and borrowings under the Company's global
revolving credit facility (the "Global Credit Facility") was
$420.4 million.
- Product bookings backlog2 increased to $479.4 million at the end of Q4-2022. This
represents growth of over $46.6
million compared to product bookings backlog in Q3-2022 of
$432.8 million and is indicative of
the impact of ongoing supply chain challenges.
- Basic adjusted EPS1 of $0.50 per share for FY22, increasing from
$0.35 per share in FY21.
- On a run-rate basis, pro-forma Adjusted EBITDA1 is
$167.6 million.
"In 2022, Converge grew faster than any comparable public
provider globally, expanding gross profit by 59% year-over-year,
translating to gross profit organic growth of 10.5%", said
Shaun Maine, CEO of Converge. "And,
we expect to continuously improve on these results in 2023,
outpacing the market on growth by expanding on high-value solution
areas such as data analytics, AI, cloud, and cybersecurity while
simultaneously rolling out various managed services and continuing
to expand our offerings into Europe."
____________________________
|
1 This
is a Non-IFRS measure (including non-IFRS ratio) and not a
recognized, defined or a standardized measure under IFRS. See the
Non-IFRS Financial Measures section of this news release for
definitions, uses and a reconciliation of historical non-IFRS
financial measures to the most directly comparable IFRS financial
measures.
|
2
Bookings backlog is calculated as purchase orders received from
customers not yet delivered at the end of the fiscal
period
|
Q4-2022 Financial Highlights:
- Gross revenue1 for Q4-22 of $956.8 million compared to $645.2 million in Q4-21; an increase of
$314.6 million or 49%
- Gross Profit of $168.9 million
compared to $115.9 million in Q4-21;
an increase of $53.0 million or
46%.
- Adjusted EBITDA1 of $43.1
million, increasing from $34.7
million in Q421 by 24%.
- Net revenue for Q4-22 under existing reporting treatment was
$771.6 million, consistent with the
Company's preliminary release, an increase of 53% over reported
Q421 results. As a result of an IFRS 15 accounting policy change,
reported net revenue was adjusted down by $130.6 million. See "software net-down change"
below for a full description of the change in accounting policy and
impact on reported Q4-22 and Q4-21 results. This IFRS based
accounting policy change does not reflect any business or
operational performance changes, and had a nil impact on reported
gross profit, net income, and Adjusted EBITDA.
- Cash generated from operations was $30.4
million, compared to $17.9
million in Q4-21, representing an increase of 69%.
- Q4-22 bookings3 were over $1
billion, setting up a strong 2023 with 89% of our customers
already buying more than one service and/or solution.
- Adjusted EPS1 of $0.16
per share for Q4-22, increasing from $0.12 per share in Q4-21.
"We are successfully executing against our strategy, while
managing backlog and inventory challenges, demonstrating the
resilience of our offering despite current macro-economic
conditions," continued Maine. "We are pleased to report that over
90% of the Q4 backlog has been shipped in the first quarter of
2023, which we expect will contribute to a strong Q1 2023. We
anticipate Q1 financial performance to be closer to Q4, as compared
to historical trends where Q1 has been seasonally about 20% to 25%
lower than Q4. While the overall market is expected to remain flat
in 2023, we anticipate that we will gain market share organically,
and that we'll see improvements in our gross profit and Adjusted
EBITDA1 margins."
Q4-2022 & FY22 Business Highlights
- Completed 10 acquisitions throughout 2022, representing
$1.2 billion in gross revenue on a
pro forma basis, including Converge's 35th acquisition
and entry to the UK market with Stone Technologies Group,
furthering the Company's global expansion.
- Achieved 105 net new logos in Q4-22 resulting in 433 net new
logos throughout the fiscal year.
- In Q4-22 the Company appointed Sean
Colicchio to Global Chief Information Security Officer,
responsible for Converge's physical and digital security strategies
as well as the identification and mitigation of cybersecurity
risks.
- Board of Directors formed a Special Committee of independent
directors to undertake, in consultation with its established
financial and legal advisors, a review and evaluation of strategic
alternatives that may be available to the Company to unlock
shareholder value.
___________________________
|
3
Bookings represents the gross contracted revenue based on actual
revenue recognized in the period, plus the change in bookings
backlog from the prior quarter
|
Subsequent developments
- Announced updated role of Greg
Berard to Global President and CEO while continuing to
report to Shaun Maine as Group CEO.
Greg's responsibility will expand globally to align Converge
strategy to the same operational scale and footprint as executed in
North America.
- On February 9, 2023, the Company
announced the increase of its Global Credit Facility from
$500 million to $600 million under its accordion feature, with no
change to its existing credit terms.
- The Company used partial proceeds from this facility to acquire
the remaining 25% stake in Rednet. The Company completed this
transaction in Q1.
- Following a medical leave, Richard Lecoutre has resigned from
Converge for medical reasons. Matt
Smith will return to the role of Interim CFO, which he
previously held between June 2021 and
September 2022.
"Richard advanced our finance organization with
best-in-class processes during his tenure with us and
made a long-lasting positive impact on Converge", said
Maine. "I personally want to thank Richard for all that he has
done for Converge and wish him all the best in his recovery.
Matt has proven himself as a strong finance executive and I am
confident in Matt's ability to step up and lead our finance
organization again."
Software net-down change
In Q4, the Company adopted an accounting policy change in
response to emerging IFRS guidance that introduced new
interpretations of a company's role when it resells certain OEM
software licenses, for companies that previously reported software
revenue on a gross basis, to move to net treatment ("software
net-down"). The accounting policy change is applied to the
full-year audited 2022 results and 2021 for comparative purposes.
Additionally, the quarterly impacts of the software net-down to the
Company's 2022 and 2021 reported results have been included as an
appendix within, and can also be found in the Company's Q4 and FY22
MD&A.
The following table details the impact of the software net-down
change on the Company's Q4-22 and FY22 and prior year reported net
revenue:
|
Q4-22
|
Q4-21
|
|
Balance pre-
accounting
policy change
|
Impact of
policy change
|
Net revenue
reported
|
Reclassified
|
Product
|
$
638,261
|
(130,631)
|
$
507,630
|
$
353,884
|
Managed
services
|
33,344
|
-
|
33,344
|
22,372
|
Third party and
professional services
|
99,953
|
-
|
99,953
|
69,695
|
Total net
revenue
|
$
771,558
|
(130,631)
|
$
640,927
|
$
445,951
|
|
|
|
|
|
|
|
|
|
FY22
|
FY21
|
|
Balance pre-
accounting
policy change
|
Impact of
policy change
|
Net revenue
reported
|
Reclassified
|
Product
|
$
2,057,477
|
(356,810)
|
$
1,700,667
|
$
1,038,197
|
Managed
services
|
119,630
|
-
|
119,630
|
75,886
|
Third party and
professional services
|
344,350
|
-
|
344,296
|
215,654
|
Total net
revenue
|
$
2,521,457
|
(356,810)
|
$
2,164,647
|
$
1,329,737
|
|
|
|
|
|
|
Conference Call Details:
Date: Thursday, March
16th, 2023
Time: 8:00 AM Eastern Time
Participant Webcast Link:
Webcast Link - https://app.webinar.net/KZ5EdX0d7Yn
Participant Dial-in Details:
Confirmation #: 72210906
Toronto: 416-764-8609
North American Toll Free: 888-390-0605
International Toll-Free Numbers:
Germany: 08007240293
Ireland: 1800939111
Spain: 900834776
Switzerland: 0800312635
United Kingdom: 08006522435
You may register and enter your phone number to receive an
instant automated call back without operator assistance
via https://emportal.ink/3k71T12.
Recording Playback:
Webcast Link - https://app.webinar.net/KZ5EdX0d7Yn
Toronto: 416-764-8677
North American Toll Free: 1-888-390-0541
Replay Code: 210906 #
Expiry Date: March 23rd,
2023
Please connect at least 15 minutes prior to the conference call
to ensure time for any software download that may be required to
access the webcast. A live audio webcast accompanied by
presentation slides and archive of the conference call and webcast
will be available by visiting the Company's website
at https://convergetp.com/investor-relations/.
About Converge
Converge Technology Solutions Corp. is a services-led,
software-enabled, IT & Cloud Solutions provider focused on
delivering industry-leading solutions. Converge's global approach
delivers advanced analytics, application modernization, cloud
platforms, cybersecurity, digital infrastructure, and digital
workplace offerings to clients across various industries. The
Company supports these solutions with advisory, implementation, and
managed services expertise across all major IT vendors in the
marketplace. This multi-faceted approach enables Converge to
address the unique business and technology requirements for all
clients in the public and private sectors. For more information,
visit convergetp.com.
Summary of Consolidated Statements of Financial
Position
(expressed in thousands of Canadian
dollars)
|
December 31,
2022
|
December 31,
2021
|
Assets
|
|
|
Current
assets
|
|
|
|
Cash
|
$
159,890
|
$
248,193
|
|
Restricted
cash
|
5,230
|
-
|
|
Trade and other
receivables
|
781,683
|
416,499
|
|
Inventories
|
158,430
|
104,254
|
|
Prepaid expenses
and other assets
|
23,046
|
11,762
|
|
|
1,128,279
|
780,708
|
Long-term
assets
|
|
|
|
Property, equipment,
and right-of-use assets, net
|
88,352
|
30,642
|
|
Intangible assets,
net
|
463,751
|
233,586
|
|
Goodwill
|
563,848
|
323,284
|
|
Other non-current
assets
|
4,646
|
617
|
|
|
$
2,248,876
|
$
1,368,837
|
|
|
|
|
Liabilities
|
|
|
Current
liabilities
|
|
|
|
Trade and other
payables
|
$
824,924
|
$
519,434
|
|
Borrowings
|
421,728
|
816
|
|
Other financial
liabilities
|
123,932
|
29,407
|
|
Deferred revenue and
other liabilities
|
60,210
|
27,581
|
|
Income taxes
payable
|
7,112
|
13,977
|
|
|
1,437,906
|
591,215
|
Long-term
liabilities
|
|
|
|
Other financial
liabilities
|
77,183
|
85,296
|
|
Borrowings
|
-
|
412
|
|
Deferred tax
liability
|
102,977
|
43,086
|
|
|
$
1,618,066
|
$
720,009
|
|
|
|
|
Shareholders'
equity
|
|
|
|
Common
shares
|
595,019
|
633,489
|
|
Contributed
surplus
|
7,919
|
2,325
|
|
Exchange
rights
|
1,705
|
2,396
|
|
Accumulated other
comprehensive income
|
13,708
|
329
|
|
Deficit
|
(18,441)
|
(25,050)
|
Total equity
attributable to shareholders of Converge
|
599,910
|
101,747
|
Non-controlling
interest
|
30,900
|
|
|
|
630,810
|
648,828
|
|
|
$
2,248,876
|
$
1,368,837
|
Summary of Consolidated Statements of Income (Loss) and
Comprehensive Income (Loss)
(expressed in thousands of
Canadian dollars)
|
|
Three months
ended
December 31,
|
|
Twelve months
ended
December 31,
|
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
Product
|
$
|
507,630
|
$
|
353,884
|
$
|
1,700,667
|
$
|
1,038,196
|
Service
|
|
133,297
|
|
9,2067
|
|
463,980
|
|
291,541
|
Total
revenue
|
|
640,927
|
|
445,951
|
|
2,164,647
|
|
1,329,737
|
Cost of
sales
|
|
472,011
|
|
330,058
|
|
1,613,879
|
|
984,033
|
Gross
profit
|
|
168,916
|
|
115,893
|
|
550,768
|
|
345,704
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
|
126,377
|
|
81,440
|
|
413,644
|
|
254,805
|
Income before the
following
|
|
42,539
|
|
34,453
|
|
137,124
|
|
90,899
|
Depreciation and
amortization
|
|
20,363
|
|
11,925
|
|
75,114
|
|
36,473
|
Finance expense,
net
|
|
9,062
|
|
2,125
|
|
19,860
|
|
7,801
|
Special
charges
|
|
18,654
|
|
2,595
|
|
38,146
|
|
19,701
|
Share-based
compensation expense
|
|
1,422
|
|
1,132
|
|
5,594
|
|
2,325
|
Other expense
(income)
|
|
2,057
|
|
6,108
|
|
(20,375)
|
|
625
|
Income before income
taxes
|
|
(9,019)
|
|
10,568
|
|
18,785
|
|
23,974
|
|
|
|
|
|
|
|
|
|
Income tax (recovery)
expense
|
|
(4,363)
|
|
3,488
|
|
(4,059)
|
|
7,608
|
|
|
|
|
|
|
|
|
|
Net
income
|
$
|
(4,656)
|
$
|
7,080
|
$
|
22,844
|
$
|
16,366
|
Net income (loss)
attributable to:
|
|
|
|
|
|
|
|
|
Shareholders of
Converge
|
|
(3,528)
|
|
6,660
|
|
27,283
|
|
15,946
|
Non-controlling
interest
|
|
(1,128)
|
|
420
|
|
(4,439)
|
|
420
|
|
$
|
(4,656)
|
$
|
7,080
|
$
|
22,844
|
$
|
16,366
|
Other comprehensive
income (loss)
|
|
|
|
|
|
|
|
|
Exchange differences
on translation of foreign operations
|
|
(14,238)
|
|
465
|
|
(13,379)
|
|
488
|
Comprehensive
income
|
$
|
9,582
|
$
|
6,615
|
$
|
36,223
|
$
|
15,878
|
Comprehensive income
(loss) attributable to:
|
|
|
|
|
|
|
|
|
Shareholders of
Converge
|
|
10,710
|
|
6,195
|
|
40,662
|
|
15,458
|
Non-controlling
interest
|
|
(1,128)
|
|
420
|
|
(4,439)
|
|
420
|
|
$
|
9,582
|
$
|
6,615
|
$
|
36,223
|
$
|
15,878
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA1
|
$
|
43,064
|
$
|
34,685
|
$
|
142,868
|
$
|
94,035
|
Adjusted EBITDA as a
% of Gross Profit1
|
|
25.5 %
|
|
30.0 %
|
|
25.9 %
|
|
27.0 %
|
Summary of Consolidated Statements of Cash
Flows
(expressed in thousands of Canadian dollars
|
|
For the three
months
ended December 30,
|
For the twelve
months
ended December
30,
|
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
|
(4,656)
|
$
|
7,080
|
$
|
22,844
|
$
|
16,366
|
Adjustments to
reconcile net income (loss) to net cash from operating
activities
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
21,994
|
|
12,952
|
|
80,065
|
|
39,587
|
Unrealized foreign
exchange (gains) losses
|
|
951
|
|
5,670
|
|
(19,581)
|
|
645
|
Share-based
compensation expense
|
|
1,422
|
|
1,132
|
|
5,594
|
|
2,325
|
Finance
expense, net
|
|
9,062
|
|
2,125
|
|
19,860
|
|
7,801
|
Change in
fair value of contingent consideration
|
|
14,033
|
|
(1,138)
|
|
14,033
|
|
5,100
|
Income tax
(recovery) expense
|
|
(4,363)
|
|
3,488
|
|
(4,059)
|
|
7,608
|
|
|
38,443
|
|
31,309
|
|
118,756
|
|
79,432
|
Changes in non-cash
working capital items
|
|
(8,048)
|
|
(13,376)
|
|
(77,170)
|
|
7,633
|
Cash from operating
activities
|
|
30,395
|
|
17,933
|
|
41,586
|
|
87,065
|
|
|
|
|
|
|
|
|
|
Cash flows used in
investing activities
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
(5,131)
|
|
(2,648)
|
|
(23,942)
|
|
(6,310)
|
Proceeds on disposal of
property and equipment
|
|
475
|
|
(364)
|
|
299
|
|
187
|
Repayment of contingent
consideration
|
|
-
|
|
-
|
|
(10,135)
|
|
(5,502)
|
Repayment of deferred
consideration
|
|
(4,521)
|
|
-
|
|
(11,501)
|
|
(5,627)
|
Business combinations,
net of cash acquired
|
|
(64,466)
|
|
(16,256)
|
|
(418,147)
|
|
(260,550)
|
Cash used in
investing activities
|
|
(73,643)
|
|
(19,268)
|
|
(463,426)
|
|
(277,802)
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
Transfers from (to)
restricted cash
|
|
(39)
|
|
11,467
|
|
(4,411)
|
|
-
|
Interest
paid
|
|
(6,022)
|
|
(103)
|
|
(10,309)
|
|
(5,742)
|
Dividend
paid
|
|
4
|
|
-
|
|
(1,084)
|
|
-
|
Payments of lease
liabilities
|
|
(3,796)
|
|
(3,043)
|
|
(12,290)
|
|
(10,044)
|
Proceeds from issuance
of common shares and warrants
|
|
-
|
|
-
|
|
-
|
|
493,883
|
Proceeds from equity
funding by a non-controlling interest
|
|
-
|
|
33,200
|
|
-
|
|
33,200
|
Repurchase of common
shares
|
|
(9,461)
|
|
-
|
|
(40,000)
|
|
-
|
Repayment of notes
payable
|
|
(40)
|
|
(296)
|
|
(236)
|
|
(4,086)
|
Repayment of
borrowings
|
|
46,734
|
|
(379)
|
|
404,640
|
|
(135,827)
|
Cash from financing
activities
|
|
27,380
|
|
40,846
|
|
336,310
|
|
371,384
|
|
|
|
|
|
|
|
|
|
Net change in cash
during the period
|
|
(15,868)
|
|
39,511
|
|
(85,530)
|
|
180,647
|
Effect of foreign
exchange on cash
|
|
3,529
|
|
1,680
|
|
(2,773)
|
|
2,779
|
Cash, beginning of
period
|
|
172,229
|
|
207,002
|
|
248,193
|
|
64,767
|
Cash, end of
period
|
$
|
159,890
|
$
|
248,193
|
$
|
159,890
|
$
|
248,193
|
|
|
|
|
|
|
|
|
|
|
Appendix: Quarterly impact of software net-down on Q4 FY22 and
historical results
The following table illustrates the impact of the software
net-down accounting change on the Company's trailing eight
quarters:
For the three
months ended
|
Q4
2022
|
Q3
2022
|
Q2
2022
|
Q1
2022
|
Q4
2021
|
Q3
2021
|
Q2
2021
|
Q1
2021
|
Net revenues,
previously reported
|
771,558
|
603,206
|
596,656
|
550,037
|
504,983
|
367,349
|
345,307
|
310,202
|
Impact of software
net-down
|
(130,631)
|
(88,721)
|
(81,460)
|
(55,998)
|
(59,032)
|
(65,548)
|
(31,264)
|
(42,260)
|
Net revenues,
adjusted
|
640,927
|
514,485
|
515,196
|
494,039
|
445,951
|
301,801
|
314,043
|
267,942
|
Gross Profit
(unchanged)
|
168,916
|
139,654
|
133,152
|
109,045
|
115,893
|
83,771
|
78,244
|
67,797
|
Gross Margin,
previously reported
|
22 %
|
23 %
|
22 %
|
20 %
|
23 %
|
23 %
|
23 %
|
22 %
|
Impact of software
net-down
|
4 %
|
4 %
|
3 %
|
2 %
|
3 %
|
5 %
|
2 %
|
3 %
|
Gross Margin,
adjusted
|
26 %
|
27 %
|
26 %
|
22 %
|
26 %
|
28 %
|
25 %
|
25 %
|
Non-IFRS Financial Measures
This release refers to certain performance indicators including
Adjusted EBITDA that does not have any standardized meaning
prescribed by IFRS and may not be comparable to similar measures
presented by other companies. Management believes that these
measures are useful to most shareholders, creditors, and other
stakeholders in analyzing the Company's results. These
non-IFRS financial measures should not be considered as an
alternative to the consolidated income (loss) or any other measure
of performance under IFRS.
Adjusted EBITDA
Adjusted EBITDA represents net income or loss adjusted to
exclude amortization, depreciation, interest expense and finance
costs, foreign exchange gains and losses, share-based compensation
expense, income tax expense, and special charges. Special charges
consist primarily of restructuring related expenses for employee
terminations, lease terminations, and restructuring of acquired
companies, as well as certain legal fees or provisions related to
acquired companies. From time to time, it may also include
adjustments in the fair value of contingent consideration, and
other such non-recurring costs related to restructuring, financing,
and acquisitions.
The Company uses Adjusted EBITDA to provide investors with a
supplemental measure of its operating performance and thus
highlight trends in its core business that may not otherwise be
apparent when relying solely on IFRS financial measures. The
Company believes that securities analysts, investors and other
interested parties frequently use non-IFRS measures in the
evaluation of issuers. Management also uses non-IFRS measures to
facilitate operating performance comparisons from period to period,
prepare annual operating budgets and assess the ability to meet
capital expenditure and working capital requirements.
Adjusted EBITDA is not a recognized, defined or standardized
measure under IFRS. The Company's definition of Adjusted EBITDA
will likely differ from that used by other companies and therefore
comparability may be limited. Adjusted EBITDA should not be
considered a substitute for or in isolation from measures prepared
in accordance with IFRS. Investors are encouraged to review
the Company's financial statements and disclosures in their
entirety and are cautioned not to put undue reliance on non-IFRS
measures and view them in conjunction with the most comparable IFRS
financial measures.
The Company has reconciled Adjusted EBITDA to the most
comparable IFRS financial measure as follows:
|
For the three
months
ended December
31,
|
For the twelve
months
ended December
31,
|
|
2022
|
2021
|
2022
|
2021
|
|
Net income (loss)
before taxes
|
$
(9,019)
|
$
10,568
|
$
18,785
|
$
23,974
|
|
Finance
expense
|
9,062
|
2,125
|
19,860
|
7,801
|
|
Share-based
compensation expense
|
1,422
|
1,132
|
5,594
|
2,325
|
|
Depreciation and
amortization
|
20,363
|
11,925
|
75,114
|
36,473
|
|
Depreciation included
in cost of sales
|
1,631
|
671
|
4,950
|
3,114
|
|
Foreign exchange loss
(gain)
|
951
|
5,669
|
(19,581)
|
647
|
|
Special
charges
|
18,654
|
2,595
|
38,146
|
19,701
|
|
Adjusted
EBITDA
|
$
43,064
|
$
34,685
|
$
142,868
|
$
94,035
|
|
Adjusted Free Cash Flow and Adjusted Free Cash Flow
Conversion
The Company calculates Adjusted Free Cash Flow as Adjusted
EBITDA less: (i) capital expenditures ("Capex") and (ii) lease
payments relating to the IFRS 16 lease liability ("IFRS 16 Lease
Liability"). Capex and IFRS 16 Lease Liability cash outflows are
found in the cash flows from investing activities and cash flows
from financing activities sections of the Company's consolidated
statements of cash flows, respectively. Adjusted Free Cash Flow is
a useful measure that allows the Company to primarily identify how
much pre-tax cash is available for continued investment in the
business and for the Company's growth by acquisition strategy.
Management also believes that Adjusted EBITDA is a good proxy
for cash generation and as such, Adjusted Free Cash Flow Conversion
is a useful metric that demonstrates that the rate at which the
Company can convert Adjusted EBITDA to cash.
The following table provides a calculation for Adjusted Cash
Flow and Adjusted Cash Flow Conversion for the Q4-222 and FY22:
|
For the three
months
ended December
31,
|
For the twelve
months
ended December
31,
|
|
2022
|
2021
|
2022
|
2021
|
|
Adjusted
EBITDA
|
$
43,064
|
$
34,685
|
$
142,868
|
$
94,035
|
|
|
|
|
|
|
|
Capex
|
(2,597)
|
(2,648)
|
(11,219)
|
(6,310)
|
|
Payment of lease
liabilities
|
(3,796)
|
(3,043)
|
(12,290)
|
(10,044)
|
|
Adjusted Free Cash
Flow
|
$
36,671
|
$
28,994
|
$
119,359
|
$
77,681
|
|
Adjusted Free Cash
Flow Conversion
|
85 %
|
84 %
|
84 %
|
83 %
|
|
Adjusted EBITDA as a % of Gross Profit
The Company believes that Adjusted EBITDA as a % of Gross Profit
is a useful measure of the Company's operating efficiency and
profitability. This is calculated by dividing Adjusted EBITDA by
gross profit.
Adjusted Net Income (Loss) and Adjusted Earnings per Share
("EPS")
Adjusted Net Income (Loss) represents net income (loss) adjusted
to exclude special charges, amortization of acquired intangible
assets, and share-based compensation. The Company believes that
Adjusted Net Income (Loss) is a more useful measure than net income
(loss) as it excludes the impact of one-time, non-cash and/or
non-recurring items that are not reflective of Converge's
underlying business performance. Adjusted EPS is calculated by
dividing Adjusted Net Income (Loss) by the total weighted average
shares outstanding on a basic and diluted basis.
The Company has provided a reconciliation to the most comparable
IFRS financial measure as follows:
|
For the three
months
|
For the twelve
months
|
ended December
31,
|
ended December
31,
|
|
2022
|
2021
|
2022
|
2021
|
Net income
(loss)
|
$
(4,656)
|
$
7,080
|
$
22,844
|
$
16,366
|
Special
charges
|
18,654
|
2,595
|
38,146
|
19,701
|
Amortization of
acquired intangible assets
|
16,502
|
9,021
|
59,549
|
26,438
|
Foreign exchange loss
(gain)
|
951
|
5,669
|
(19,481)
|
647
|
Share-based
compensation
|
1,422
|
1,132
|
5,594
|
2,325
|
Adjusted Net
Income:
|
$
32,873
|
$
25,497
|
$
106,552
|
$
65,477
|
Basic
|
0.16
|
0.12
|
0.50
|
0.35
|
Diluted
|
0.16
|
0.12
|
0.49
|
0.35
|
Gross revenue and Gross revenue for organic growth
Gross revenue, which is a non-IFRS measurement, reflects the
gross amount billed to customers, adjusted for amounts deferred or
accrued. The Company believes gross revenue is a useful alternative
financial metric to net revenue, the IFRS measure, as it better
reflects volume fluctuations as compared to net revenue. Under the
applicable IFRS 15 'principal vs agent' guidance, the principal
records revenue on a gross basis and the agent records commission
on a net basis. In transactions where Converge is acting as an
agent between the customer and the vendor, net revenue is
calculated by reducing gross revenue by the cost of sale amount.
The Company has provided a reconciliation of gross revenue to
net revenue, which is the most comparable IFRS financial measure,
as follows:
|
Q4
2022
|
Q4 2021
|
|
Without policy
change
|
Software
net-down
|
Reported
|
Adjusted
|
Product
|
$
638,261
|
-
|
$
638,261
|
$
412,916
|
Managed
services
|
36,244
|
-
|
36,244
|
24,577
|
Third party and
professional services
|
282,298
|
-
|
282,298
|
204,658
|
Total gross
revenue
|
$
956,803
|
-
|
$
956,803
|
$
642,151
|
Adjustment for sales
transacted as agent
|
185,245
|
130,631
|
315,876
|
196,200
|
Net
revenue
|
$
771,558
|
(130,631)
|
$
640,927
|
$
445,951
|
|
FY
2022
|
FY 2021
|
|
Without policy
change
|
Software
net-down
|
Reported
|
Adjusted
|
Product
|
$
2,057,477
|
-
|
$
2,057,477
|
$
1,236,301
|
Managed
services
|
138,176
|
-
|
138,176
|
88,782
|
Third party and
professional services
|
895,328
|
-
|
895,328
|
649,707
|
Total gross
revenue
|
$
3,090,981
|
-
|
$
3,090,981
|
$
1,974,790
|
Adjustment for sales
transacted as agent
|
569,524
|
356,810
|
926,334
|
645,053
|
Net
revenue
|
$
2,521,457
|
(356,810)
|
$
2,164,647
|
$
1,329,737
|
Organic Growth
The Company measures organic growth at the gross revenue and
gross profit levels, and includes the contributions under Converge
ownership in the current and comparative period(s). In calculating
organic growth, the Company therefore deducts gross revenue and
gross profit generated from companies that were acquired in the
current reporting period(s).
Gross revenue organic growth is calculated by deducting prior
period gross revenues, as reported in the Company's public filings,
from current period gross revenue for the same portfolio of
companies. Gross revenue organic growth percentage is calculated by
dividing organic growth by prior period reported gross
revenues.
The following table calculates gross revenue organic growth for
FY22:
|
FY22
|
Gross
revenue
|
$
3,090,981
|
Less: gross revenue
from companies not owned in comparative period
|
945,777
|
Gross revenue of
companies owned in comparative period
|
$
2,145,204
|
Prior period gross
revenue
|
1,974,790
|
Organic Growth -
$
|
$
170,414
|
Organic Growth -
%
|
8.6 %
|
Gross profit organic growth is calculated by deducting prior
period gross profit, as reported in the Companies public filings,
from current period gross profit for the same portfolio of
companies. Gross profit organic growth percentage is calculated by
dividing organic growth by prior period reported gross profit.
The following table calculates gross profit organic growth for
FY22:
|
FY22
|
Gross profit
|
$
550,766
|
Less: gross profit from
companies not owned in comparative period
|
168,825
|
Gross profit of
companies owned in comparative period
|
381,941
|
Prior period gross
profit
|
345,705
|
Organic Growth - $
|
$
36,236
|
Organic Growth - %
|
10.5 %
|
Pro-forma Adjusted EBITDA
The following table provides a reconciliation of reported
Adjusted EBITDA to the calculated pro-forma Adjusted EBITDA of the
Company as at December 31, 2022:
|
|
|
$
|
Adjusted EBITDA –
FY22
|
142,868
|
|
|
|
Add:
|
|
Pro-forma
contribution from acquisitions
|
16,489
|
|
Annualized
SG&A savings from cost take-out
|
7,295
|
|
Other expected
synergies
|
959
|
|
Total pro-forma
adjustments
|
24,743
|
|
Pro-forma Adjusted
EBITDA
|
167,611
|
|
Forward-Looking Information
This press release contains certain "forward-looking
information" and "forward-looking statements" (collectively,
"forward-looking statements") within the meaning of
applicable Canadian securities legislation regarding Converge and
its business. Any statement that involves discussions with respect
to predictions, expectations, beliefs, plans, projections,
objectives, assumptions, future events or performance (often but
not always using phrases such as "expects", or "does not expect",
"is expected" "anticipates" or "does not anticipate", "plans",
"budget", "scheduled", "forecasts". "estimates", "believes" or
intends" or variations of such words and phrases or stating that
certain actions, events or results "may" or "could, "would",
"might" or "will" be taken to occur or be achieved) are not
statements of historical fact and may be forward-looking
statements. Forward-looking statements are necessarily based upon a
number of estimates and assumptions that, while considered
reasonable, are subject to known and unknown risks, uncertainties,
and other factors which may cause the actual results and future
events to differ materially from those expressed or implied by such
forward-looking statements. Except as required by law, Converge
assumes no obligation to update the forward-looking statements of
beliefs, opinions, projections, or other factors, should they
change. The reader is cautioned not to place undue reliance
on forward-looking statements.
For a detailed description of the risks and uncertainties facing
the Company and its business and affairs, readers should refer to
the Company's filings statement available on SEDAR under the
Company's profile at www.sedar.com including its most recent Annual
Information Form, its Management Discussion and Analysis and its
Annual and Quarterly Financial Statements.
View original
content:https://www.prnewswire.com/news-releases/converge-technology-solutions-reports-record-q4-and-fy2022-301773439.html
SOURCE Converge Technology Solutions Corp.