TORONTO--(BUSINESS WIRE)--
Jamieson Wellness Inc. (“Jamieson Wellness” or the “Company”) (TSX:
JWEL) today reported financial results for its second quarter ended June
30, 2018 and announced that the Company’s board of directors has
authorized a 12.5% increase in the quarterly dividend. All amounts are
expressed in Canadian dollars. Certain metrics, including those
expressed on an adjusted basis, are non-IFRS measures. See “Non-IFRS
Financial Measures” below.
Highlights of Second Quarter 2018 Results versus Second Quarter 2017
Results
-
Revenue increased 8.2% to $77.1 million, driven by 79.2% growth of
international revenue and 26.6% growth in Strategic Partner revenue;
-
Adjusted EBITDA was $14.2 million compared to prior year of $15.1
million;
-
Net Income was $4.8 million, Adjusted Net Income was $6.9 million
compared to prior year of $7.9 million;
-
Earnings per diluted share were $0.12 and adjusted earnings per
diluted share were $0.17;
-
Increases quarterly dividend by 12.5%
“Second quarter consolidated revenue growth remained strong, as
international branded sales growth accelerated and we generated robust
growth of Strategic Partners revenue. This strength offset an
unfavorable timing related impact on domestic branded revenue, where
consumer purchases have outpaced shipments year to date,” said Mark
Hornick, President and Chief Executive Officer of Jamieson Wellness.
“While the mix impact of proportionally higher Strategic Partner sales
combined with lower domestic Branded volumes led to lower reported Gross
Profit and adjusted EBITDA margins specific to the quarter, we are
comfortable with our margin outlook for fiscal 2018. In addition, we are
reiterating our 2018 adjusted EBITDA and earnings per share guidance and
are increasing our 2018 revenue outlook to reflect the strong
international sales trends and market opportunities.”
Declaration of Second Quarter Dividend and Quarterly Dividend Increase
On August 8, 2018, the board of directors authorized a $0.01 increase in
the quarterly dividend and declared a cash dividend for the second
quarter of 2018 of $0.09 per common share, or approximately $3.4 million
in the aggregate. The dividend will be paid on September 14, 2018 to all
common shareholders of record at the close of business on August 31,
2018. The Company has designated this dividend as an “eligible dividend”
for the purposes of the Income Tax Act (Canada).
“We are pleased to announce our first quarterly dividend increase,”
continued Mr. Hornick. “The increase reflects not only our strong cash
generation, but our confidence in our underlying business performance.”
Second Quarter 2018 Results
Revenue increased 8.2% to $77.1 million in the second quarter of 2018
from $71.3 million in the second quarter of 2017 and was driven by a
3.5% increase in Jamieson Brandsrevenue, and a 26.6% increase in
Strategic Partners revenue. The increase in the Jamieson Brands revenue
was driven primarily by international growth, partially offset by lower
domestic Branded volumes as consumer purchases have outpaced shipments
which has led to a decline in retailer inventories, along with the
impact of continued integration of the Company’s Health Food businesses.
The increase in Strategic Partners revenue was the result of activity
originally planned for the first quarter and expanded activity from
existing strategic partners.
Gross profit increased 4.0% to $26.3 million in the second quarter of
2018 from $25.3 million in the second quarter of 2017 and gross profit
margin decreased 130 basis points to 34.2% from 35.5% in the same
respective period. The increase in gross profit is due to revenue growth
from both segments, while the decrease in gross profit margin is
primarily due to a higher proportion of Strategic Partner revenue as
compared to the prior year period. In addition, margins were lower as
the prior year period Strategic Partner gross profit benefitted from
favorable pricing and margins related to certain products.
Selling, general and administrative expenses (“SG&A”) increased 19.9% to
$15.8 million in the second quarter of 2018 from $13.2 million in the
second quarter of 2017. The increase reflected the inclusion of $0.6
million of public company costs, $0.5 million increase in marketing to
support the launch of our Jamieson Essentials plus Protein, and $1.4
million in non-recurring costs associated with the health food business
integration, professional fees and international market expansion.
Normalizing for the impact of non-recurring costs, SG&A as a percentage
of revenue is consistent with the second quarter of 2017 at 18.6%
notwithstanding planned SG&A increases in the current year related to
public company costs.
Operating income decreased 4.9% to $10.2 million in the second quarter
of 2018 from $10.7 million in the second quarter of 2017 and operating
margin decreased 180 basis points to 13.2% from 15.0% in the same
respective periods.
Interest expense and other financing costs were $2.2 million in the
second quarter of 2018 compared to a benefit of $8.1 million in the
second quarter of 2017. The change was driven by lower borrowings in the
second quarter of 2018, offset by the discharge of the note payable to
Jamieson Finco LP in the pre-IPO reorganization in the second quarter of
2017, which led to interest forgiveness of $11.0 million in the prior
year period.
Net income for the second quarter of 2018 was $4.8 million compared to a
net loss of $7.0 million in the second quarter of 2017. Adjusted Net
Income, which excludes all non-operating expenses, decreased to $6.9
million in the second quarter of 2018 from $7.9 million in the second
quarter of 2017.
Adjusted Net Income for the second quarter of 2018 excludes share based
compensation, foreign exchange losses, costs associated with termination
benefits and related costs, non-recurring business integration costs,
international market expansion costs, other non-recurring expenses, as
well as the related tax effects of each item. Adjusted Net Income for
the second quarter of 2017 excludes costs associated with share based
compensation, amortization of fair value adjustments, foreign exchange
loss, acquisition costs, purchase consideration accounted for as
compensation expense, public offering costs, preferred share accretion,
a benefit of net interest forgiveness, and other non-recurring expenses,
as well as the related tax effects on each item. A detailed
reconciliation of reported net income to non-IFRS Adjusted Net Income is
included in the tables accompanying this release under the heading
“Non-IFRS Financial Measures”.
Adjusted EBITDA decreased 6.1% to $14.2 million in the second quarter of
2018 from $15.1 million in the second quarter of 2017 and Adjusted
EBITDA as a percentage of revenue was 18.4% compared to 21.2% in the
prior year period.
Balance Sheet & Cash Flow
The Company generated $8.5 million of cash from operations during the
second quarter of 2018 compared to $3.1 million of cash from operations
during the second quarter of 2017. The increase reflects change in cash
used in working capital, partially offset by cash generated in operating
activities before working capital. The Company’s cash at June 30, 2018
was $7.5 million compared to $10.8 million on June 30, 2017. On May 22,
2018, the Company declared a quarterly dividend of $0.08 per common
share to holders of record as of June 1, 2018 and paid such dividend on
June 15, 2018. The dividend payment was approximately $3.0 million in
the aggregate.
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
June 30
|
|
|
|
|
($ in 000's)
|
|
2018
|
|
|
2017
|
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
2,373
|
|
|
8,395
|
|
|
|
(6,022
|
)
|
|
(71.7
|
%)
|
Cash flows from (used in):
|
|
|
|
|
|
|
|
|
Operating activities
|
|
8,547
|
|
|
3,065
|
|
|
|
5,482
|
|
|
178.9
|
%
|
Investing activities
|
|
(2,468
|
)
|
|
(701
|
)
|
|
|
(1,767
|
)
|
|
(252.1
|
%)
|
Financing activities
|
|
(982
|
)
|
|
-
|
|
|
|
(982
|
)
|
|
100.0
|
%
|
Cash, end of period
|
|
7,470
|
|
|
10,759
|
|
|
|
(3,289
|
)
|
|
(30.6
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outlook
The Company is updating its outlook for fiscal 2018, which was initially
provided when the Company reported fourth quarter and full year 2017
results on February 22, 2018. The Company anticipates generating revenue
in a range of $330.0 to $340.0, which is increased from the prior range
of $325.0 to $335.0 million. The Company continues to anticipate
Adjusted EBITDA in a range of $67.0 to $69.0 million and adjusted
diluted earnings per share in a range of $0.83 to $0.87, as the
increased margin related to revenue guidance is re-invested in fixed
costs to expand the Company’s international market opportunity and
e-commerce infrastructure. This outlook is based, in part, on a
forecasted CAD/USD exchange rate of $1.30 and a fully diluted share
count of approximately 39.8 million shares.
Consolidated Financial Statements and Management’s Discussion and
Analysis
The Company’s unaudited condensed consolidated interim financial
statements and accompanying notes as at and for the three months ended
June 30, 2018 and related management’s discussion and analysis of
financial condition and results of operations (“MD&A”) are available
under the Company’s profile on SEDAR at www.sedar.com
and on the Investor Relations section of the Company’s website at https://investors.jamiesonwellness.com.
Conference Call
Management will host a conference call to discuss the Company’s second
quarter 2018 results at 5:00 p.m. ET on Wednesday, August 8, 2018. The
call can be accessed live over the telephone by dialing 1-877-425-9470
from Canada and the U.S. or 1-201-389-0878 from international locations.
A replay will be available shortly after the call and can be accessed by
dialing 1-844-512-2921 from Canada and the U.S. or 1-412-317-6671 from
international locations. The passcode for the replay is 13681626 and it
will be available until Wednesday, August 22, 2018.
Interested parties may listen to a simultaneous webcast of the
conference call by logging on via the Investor Relations section of the
Company’s website at https://investors.jamiesonwellness.com
or directly at http://public.viavid.com/index.php?id=130505.
A replay of the webcast will be available for approximately 30 days
following the call.
About Jamieson Wellness
Jamieson Wellness is dedicated to improving the world’s health and
wellness with its portfolio of innovative natural health brands.
Established in 1922, Jamieson is the Company’s heritage brand and
Canada’s #1 consumer health brand. Jamieson Wellness manufactures and
markets sports nutrition products and specialty supplements under its Progressive,
Precision and Iron Vegan brands. The Company also markets
products by Lorna Vanderhaeghe Health Solutions (LVHS), the #1
women’s natural health focused brand in Canada. For more information
please visit jamiesonwellness.com.
Jamieson Wellness’ head office is located at 2 St. Clair Avenue West,
Toronto, Ontario, Canada.
Forward-Looking Information
This press release may contain forward-looking information within the
meaning of applicable securities legislation. Such information includes,
but is not limited to, statements related to the Company’s anticipated
growth opportunities and its outlook for its 2018 revenue and Adjusted
EBITDA. Words such as “expect,” “anticipate,” “intend,” “attempt,”
“may,” “plan,” “will”, “can”, “believe,” “seek,” “estimate,” and
variations of such words and similar expressions are intended to
identify such forward-looking information. This information reflects the
Company’s current expectations regarding future events. Forward-looking
information is based on a number of assumptions and is subject to a
number of risks and uncertainties, many of which are beyond the
Company’s control that could cause actual results and events to differ
materially from those that are disclosed in or implied by such
forward-looking information. Such risks and uncertainties include, but
are not limited to, the factors discussed under “Risk Factors” in the
Company’s Annual Information Form dated March 29, 2018. This information
is based on the Company’s reasonable assumptions and beliefs in light of
the information currently available to it and the statements are made as
of the date of this press release. The Company does not undertake any
obligation to update such forward-looking information, whether as a
result of new information, future events or otherwise, except as
expressly required by applicable law or regulatory authority.
We caution that the list of risk factors and uncertainties is not
exhaustive and other factors could also adversely affect the Company’s
results. Readers are urged to consider the risks, uncertainties and
assumptions associated with these statements carefully in evaluating the
forward-looking information and are cautioned not to place undue
reliance on such information. See “Forward-looking Information” and
“Risk Factors” within the Company’s MD&A for a discussion of the
uncertainties, risks and assumptions associated with these statements.
Source: Jamieson Wellness Inc.
|
|
|
|
|
|
|
|
|
Jamieson Wellness Inc.
|
Consolidated Statements of Operations and Comprehensive Income
(Loss)
|
In thousands of Canadian dollars, except per share data
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30
|
|
June 30
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
77,109
|
|
71,255
|
|
147,213
|
|
136,156
|
Cost of sales
|
|
50,776
|
|
45,935
|
|
95,510
|
|
88,627
|
Gross profit
|
|
26,333
|
|
25,320
|
|
51,703
|
|
47,529
|
|
|
|
|
|
|
|
|
|
Gross profit margin
|
|
34.2%
|
|
35.5%
|
|
35.1%
|
|
34.9%
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
15,806
|
|
13,183
|
|
30,623
|
|
26,624
|
Share-based compensation
|
|
355
|
|
1,438
|
|
782
|
|
2,184
|
Earnings from operations
|
|
10,172
|
|
10,699
|
|
20,298
|
|
18,721
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
13.2%
|
|
15.0%
|
|
13.8%
|
|
13.7%
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss
|
|
192
|
|
186
|
|
392
|
|
418
|
Termination benefits and related costs
|
|
1,046
|
|
-
|
|
2,778
|
|
2,499
|
Public offering costs
|
|
-
|
|
6,653
|
|
-
|
|
6,884
|
Acquisition costs
|
|
-
|
|
446
|
|
-
|
|
2,303
|
Other expenses
|
|
159
|
|
2,221
|
|
147
|
|
3,924
|
Preferred share accretion
|
|
-
|
|
13,411
|
|
-
|
|
28,796
|
Interest expense (income) and other financing costs
|
|
2,185
|
|
(8,084)
|
|
4,361
|
|
228
|
Income (loss) before income taxes
|
|
6,590
|
|
(4,134)
|
|
12,620
|
|
(26,331)
|
Provision for income taxes
|
|
1,802
|
|
2,824
|
|
3,206
|
|
2,278
|
Net income (loss)
|
|
4,788
|
|
(6,958)
|
|
9,414
|
|
(28,609)
|
Adjusted net income
|
|
6,903
|
|
7,870
|
|
12,663
|
|
10,040
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
10,967
|
|
3,255
|
|
21,306
|
|
6,860
|
Adjusted EBITDA
|
|
14,153
|
|
15,071
|
|
26,839
|
|
26,495
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
|
|
18.4%
|
|
21.2%
|
|
18.2%
|
|
19.5%
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares
|
|
|
|
|
|
|
|
|
Basic
|
|
37,954,280
|
|
520,253
|
|
37,893,060
|
|
520,253
|
Diluted
|
|
39,782,841
|
|
520,253
|
|
39,721,571
|
|
520,253
|
Adjusted Diluted
|
|
39,782,841
|
|
39,782,841
|
|
39,782,841
|
|
39,782,841
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to common shareholders:
|
|
|
|
|
|
|
|
|
Basic, earnings (loss) per share
|
|
0.13
|
|
(13.37)
|
|
0.25
|
|
(54.99)
|
Diluted, earnings (loss) per share
|
|
0.12
|
|
(13.37)
|
|
0.24
|
|
(54.99)
|
Adjusted Diluted, earnings per share
|
|
0.17
|
|
0.20
|
|
0.32
|
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jamieson Wellness Inc.
|
Condensed Consolidated Statements of Financial Position
|
In thousands of Canadian dollars
|
|
|
|
|
|
|
|
|
June 30,
2018
|
|
December 31,
2017
|
Assets
|
|
|
|
|
Current assets
|
|
|
|
|
Cash
|
|
7,470
|
|
|
4,833
|
|
Accounts receivable
|
|
60,380
|
|
|
71,996
|
|
Inventories
|
|
71,285
|
|
|
59,080
|
|
Derivatives
|
|
2,357
|
|
|
-
|
|
Prepaid expenses and other current assets
|
|
2,196
|
|
|
1,507
|
|
|
|
143,688
|
|
|
137,416
|
|
Non-current assets
|
|
|
|
|
Property, plant and equipment
|
|
47,797
|
|
|
45,173
|
|
Goodwill
|
|
122,975
|
|
|
122,975
|
|
Intangible assets
|
|
202,664
|
|
|
204,264
|
|
Deferred income tax
|
|
2,539
|
|
|
2,727
|
|
Total assets
|
|
519,663
|
|
|
512,555
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
65,920
|
|
|
66,621
|
|
Income taxes payable
|
|
422
|
|
|
4,267
|
|
Derivatives
|
|
-
|
|
|
1,081
|
|
Current portion of long-term debt
|
|
12,188
|
|
|
9,750
|
|
|
|
78,530
|
|
|
81,719
|
|
Long-term liabilities
|
|
|
|
|
Long-term debt
|
|
160,871
|
|
|
153,459
|
|
Post-retirement benefits
|
|
5,145
|
|
|
4,856
|
|
Deferred income tax
|
|
50,835
|
|
|
51,697
|
|
Total liabilities
|
|
295,381
|
|
|
291,731
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
Share capital
|
|
237,564
|
|
|
234,908
|
|
Contributed surplus
|
|
7,292
|
|
|
7,437
|
|
Deficit
|
|
(21,065
|
)
|
|
(19,486
|
)
|
Accumulated other comprehensive income (loss)
|
|
491
|
|
|
(2,035
|
)
|
Total shareholders' equity
|
|
224,282
|
|
|
220,824
|
|
Total liabilities and shareholders' equity
|
|
519,663
|
|
|
512,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jamieson Wellness Inc.
|
Segment Information
|
In thousands of Canadian dollars
|
|
|
|
|
|
|
|
|
Jamieson Brands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
58,617
|
|
|
56,647
|
|
|
|
1,970
|
|
|
3.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
23,408
|
|
|
21,806
|
|
|
|
1,602
|
|
|
7.3
|
%
|
|
Gross profit margin
|
|
39.9
|
%
|
|
38.5
|
%
|
|
|
-
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
14,061
|
|
|
11,766
|
|
|
|
2,295
|
|
|
19.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
355
|
|
|
1,438
|
|
|
|
(1,083
|
)
|
|
(75.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
8,992
|
|
|
8,602
|
|
|
|
390
|
|
|
4.5
|
%
|
|
Operating margin
|
|
15.3
|
%
|
|
15.2
|
%
|
|
|
-
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
12,434
|
|
|
12,663
|
|
|
|
(229
|
)
|
|
(1.8
|
%)
|
|
Adjusted EBITDA margin
|
|
21.2
|
%
|
|
22.4
|
%
|
|
|
-
|
|
|
(1.2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Strategic Partners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
June 30
|
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
18,492
|
|
|
14,608
|
|
|
|
3,884
|
|
|
26.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
2,925
|
|
|
3,514
|
|
|
|
(589
|
)
|
|
(16.8
|
%)
|
|
Gross profit margin
|
|
15.8
|
%
|
|
24.1
|
%
|
|
|
-
|
|
|
(8.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
1,745
|
|
|
1,417
|
|
|
|
328
|
|
|
23.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
1,180
|
|
|
2,097
|
|
|
|
(917
|
)
|
|
(43.7
|
%)
|
|
Operating margin
|
|
6.4
|
%
|
|
14.4
|
%
|
|
|
-
|
|
|
(8.0
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
1,719
|
|
|
2,408
|
|
|
|
(689
|
)
|
|
(28.6
|
%)
|
|
Adjusted EBITDA margin
|
|
9.3
|
%
|
|
16.5
|
%
|
|
|
-
|
|
|
(7.2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jamieson Wellness Inc.
|
Segment Information
|
In thousands of Canadian dollars
|
|
|
|
|
|
|
|
|
|
Jamieson Brands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
June 30
|
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
118,511
|
|
|
109,567
|
|
|
|
8,944
|
|
|
8.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
46,216
|
|
|
41,189
|
|
|
|
5,027
|
|
|
12.2
|
%
|
|
Gross profit margin
|
|
39.0
|
%
|
|
37.6
|
%
|
|
|
-
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
27,306
|
|
|
23,770
|
|
|
|
3,536
|
|
|
14.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
782
|
|
|
2,184
|
|
|
|
(1,402
|
)
|
|
(64.2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
18,128
|
|
|
15,235
|
|
|
|
2,893
|
|
|
19.0
|
%
|
|
Operating margin
|
|
15.3
|
%
|
|
13.9
|
%
|
|
|
-
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
23,786
|
|
|
22,369
|
|
|
|
1,417
|
|
|
6.3
|
%
|
|
Adjusted EBITDA margin
|
|
20.1
|
%
|
|
20.4
|
%
|
|
|
-
|
|
|
(0.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Strategic Partners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
June 30
|
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
28,702
|
|
|
26,589
|
|
|
|
2,113
|
|
|
7.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
5,487
|
|
|
6,340
|
|
|
|
(853
|
)
|
|
(13.5
|
%)
|
|
Gross profit margin
|
|
19.1
|
%
|
|
23.8
|
%
|
|
|
-
|
|
|
(4.7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
3,317
|
|
|
2,854
|
|
|
|
463
|
|
|
16.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
2,170
|
|
|
3,486
|
|
|
|
(1,316
|
)
|
|
(37.8
|
%)
|
|
Operating margin
|
|
7.6
|
%
|
|
13.1
|
%
|
|
|
-
|
|
|
(5.5
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
3,053
|
|
|
4,126
|
|
|
|
(1,073
|
)
|
|
(26.0
|
%)
|
|
Adjusted EBITDA margin
|
|
10.6
|
%
|
|
15.5
|
%
|
|
|
-
|
|
|
(4.9
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-IFRS Financial Measures
This press release makes reference to certain non-IFRS financial
measures. Management uses these non-IFRS financial measures for purposes
of comparison to prior periods and development of future projections and
earnings growth prospects. This information is also used by management
to measure the profitability of ongoing operations and in analyzing the
Company’s business performance and trends. These measures are not
recognized measures under IFRS, do not have a standardized meaning
prescribed by IFRS and are therefore unlikely to be comparable to
similar measures presented by other companies. Rather, these measures
are provided as additional information to complement those IFRS measures
by providing further understanding of the Company’s results of
operations from management’s perspective. Accordingly, they should not
be considered in isolation nor as a substitute for analysis of the
Company’s financial information reported under IFRS. We use non-IFRS
measures, including “gross profit”, “gross profit margin”, “operating
margin” “EBITDA”, “Adjusted EBITDA”, “Adjusted EBITDA margin”, “Adjusted
Net Income” and “Adjusted Diluted Earnings per Share” to provide
supplemental measures of the Company’s operating performance and thus
highlight trends in the Company’s core business that may not otherwise
be apparent when relying solely on IFRS financial measures. Management
also uses non-IFRS measures in order to prepare annual operating budgets
and to determine components of management compensation. Definitions of
non-IFRS measures can be found in our MD&A.
Reconciliation of Adjusted Net Income
|
In thousands of Canadian dollars
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
($ in 000's)
|
|
June 30
|
|
June 30
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
4,788
|
|
|
(6,958
|
)
|
|
9,414
|
|
|
(28,609
|
)
|
Adjustments to net income (loss):
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
38
|
|
|
1,044
|
|
|
38
|
|
|
1,485
|
|
Amortization of fair value adjustments
|
|
-
|
|
|
847
|
|
|
-
|
|
|
1,412
|
|
Amortization of deferred financing fee
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3,078
|
|
Foreign exchange loss
|
|
192
|
|
|
186
|
|
|
392
|
|
|
418
|
|
Termination benefits and related costs
|
|
1,046
|
|
|
-
|
|
|
2,778
|
|
|
2,499
|
|
Acquisition costs
|
|
-
|
|
|
446
|
|
|
-
|
|
|
2,303
|
|
Purchase consideration accounted for as compensation expense
|
|
-
|
|
|
2,215
|
|
|
(1,066
|
)
|
|
3,691
|
|
Public offering costs
|
|
-
|
|
|
6,653
|
|
|
-
|
|
|
6,884
|
|
Net interest forgiveness
|
|
-
|
|
|
(11,001
|
)
|
|
-
|
|
|
(11,001
|
)
|
Preferred share accretion
|
|
-
|
|
|
13,411
|
|
|
-
|
|
|
28,796
|
|
International market expansion
|
|
137
|
|
|
-
|
|
|
137
|
|
|
-
|
|
Non-recurring business integration
|
|
1,125
|
|
|
-
|
|
|
2,086
|
|
|
-
|
|
Other
|
|
331
|
|
|
31
|
|
|
424
|
|
|
244
|
|
Related tax effects
|
|
(754
|
)
|
|
996
|
|
|
(1,540
|
)
|
|
(1,160
|
)
|
Adjusted net income
|
|
6,903
|
|
|
7,870
|
|
|
12,663
|
|
|
10,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA and Adjusted EBITDA
|
In thousands of Canadian dollars
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30
|
|
June 30
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
4,788
|
|
(6,958
|
)
|
|
9,414
|
|
|
(28,609
|
)
|
Add:
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
1,802
|
|
2,824
|
|
|
3,206
|
|
|
2,278
|
|
Interest expense (income) and other financing costs
|
|
2,185
|
|
(8,084
|
)
|
|
4,361
|
|
|
228
|
|
Preferred share accretion
|
|
-
|
|
13,411
|
|
|
-
|
|
|
28,796
|
|
Depreciation of property, plant, and equipment
|
|
1,315
|
|
1,216
|
|
|
2,578
|
|
|
2,487
|
|
Amortization of intangible assets
|
|
877
|
|
846
|
|
|
1,747
|
|
|
1,680
|
|
|
|
|
|
|
|
|
|
|
Earnings before interest, taxes, depreciation, and amortization
(EBITDA)
|
|
10,967
|
|
3,255
|
|
|
21,306
|
|
|
6,860
|
|
Add EBITDA adjustments:
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
355
|
|
1,438
|
|
|
782
|
|
|
2,184
|
|
Amortization of fair value adjustments
|
|
-
|
|
847
|
|
|
-
|
|
|
1,412
|
|
Foreign exchange loss
|
|
192
|
|
186
|
|
|
392
|
|
|
418
|
|
Termination benefits and related costs
|
|
1,046
|
|
-
|
|
|
2,778
|
|
|
2,499
|
|
Acquisition costs
|
|
-
|
|
446
|
|
|
-
|
|
|
2,303
|
|
Purchase consideration accounted for as compensation expense
|
|
-
|
|
2,215
|
|
|
(1,066
|
)
|
|
3,691
|
|
Public offering costs
|
|
-
|
|
6,653
|
|
|
-
|
|
|
6,884
|
|
International market expansion
|
|
137
|
|
-
|
|
|
137
|
|
|
-
|
|
Non-recurring business integration
|
|
1,125
|
|
-
|
|
|
2,086
|
|
|
-
|
|
Other
|
|
331
|
|
31
|
|
|
424
|
|
|
244
|
|
Adjusted EBITDA
|
|
14,153
|
|
15,071
|
|
|
26,839
|
|
|
26,495
|
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20180808005758/en/
Investor Relations
ICR
Scott Van Winkle
617-956-6736
Scott.VanWinkle@ICRinc.com
or
Media
Ruth
Winker
416-960-0052 x2724
Rwinker@jamiesonlabs.com
Source: Jamieson Wellness Inc.