Narrows Fiscal 2018 Financial Outlook Ranges
TORONTO--(BUSINESS WIRE)--
Jamieson Wellness Inc. (“Jamieson Wellness” or the “Company”) (TSX:
JWEL) today reported financial results for its third quarter ended
September 30, 2018. 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 Third Quarter 2018 Results versus Third Quarter 2017
Results
-
Revenue increased 3.7% to $83.1 million, driven by a 5.4% growth in
Jamieson’s Branded revenue slightly offset by a 2.1% decrease in
Strategic Partner revenue;
-
Adjusted EBITDA was $17.9 million, an increase of 10.7% compared to
prior year of $16.1 million;
-
Net Income was $7.2 million, Adjusted Net Income was $8.9 million
compared to prior year of $7.8 million;
-
Earnings per diluted share were $0.18 and adjusted earnings per
diluted share were $0.22.
“During the third quarter we continued to generate very strong
double-digit growth in the Jamieson brand, both domestically and
internationally. This was partially offset by sales of our specialty
brands in the health food channel that were below our expectations and a
decrease in Strategic Partners revenue related to timing of ingredients
from a specific partner, moving that volume to Q4,” said Mark Hornick,
President and Chief Executive Officer of Jamieson Wellness. “The
Jamieson brand has never been stronger from a consumer uptake
perspective and we are tracking ahead of our international plans with
strong sales growth and new market launches, including today’s
announcement of our new distribution agreement in India. We are
addressing the performance of our specialty brands through the recent
appointment of Mike Pilato as President of Jamieson Health Food, who
brings significant experience growing consumer brands to the Company, as
well as initiatives to drive sales and streamline innovation. As
mentioned, we expect the delayed third quarter shipments within our
Strategic Partners segment to be captured in the current fourth quarter.
As such, and given the strength of our Jamieson brand domestically and
our international momentum, we continue to expect to achieve our
financial outlook and have narrowed our ranges for revenue, adjusted
EBITDA and adjusted earnings per share.”
Third Quarter 2018 Results
Revenue increased 3.7% to $83.1 million in the third quarter of 2018
from $80.1 million in the third quarter of 2017 and was driven by a 5.4%
increase in Jamieson Brandsrevenue, and a 2.1% decrease in
Strategic Partners revenue. The increase in the Jamieson Brands revenue
was driven primarily by higher domestic Jamieson sales of 10.2% and
international growth of 14.6%, partially offset by lower volumes on
specialty brands of 12.3%. The decrease in Strategic Partners revenue
was the result of timing of customer supplied raw materials resulting in
volume shifting to the fourth quarter of 2018.
Gross profit increased 4.4% to $27.6 million in the third quarter of
2018 from $26.4 million in the third quarter of 2017 and gross profit
margin increased 20 basis points to 33.2% from 33.0% in the same
respective period. The slight increase in gross profit is primarily due
to revenue growth and margin expansion in Jamieson Brands as operating
efficiencies and timing of promotional activities were offset by
unfavourable customer mix and production efficiency timing with volume
shifting to the fourth quarter in Strategic Partners.
Selling, general and administrative expenses (“SG&A”) increased $1.2
million or 9.3% to $13.9 million in the third quarter of 2018 from $12.7
million in the third quarter of 2017. The increase reflected the
inclusion of $1.1 million in non-recurring costs related to the health
food business integration, international market expansion, and other
non-recurring costs. Normalizing for the impact of non-recurring costs,
SG&A as a percentage of revenue decreased to 15.3% from 15.9% in the
prior year period.
Operating income increased 12.5% to $12.7 million in the third quarter
of 2018 from $11.3 million in the third quarter of 2017 and operating
margin increased 120 basis points to 15.3% from 14.1% in the same
respective periods.
Interest expense and other financing costs were $2.2 million in the
third quarter of 2018 compared to $2.4 million in the third quarter of
2017. The change was driven by higher borrowings offset by lower rates
in the current quarter.
Net income for the third quarter of 2018 was $7.2 million compared to a
net income of $1.1 million in the third quarter of 2017. Adjusted Net
Income, which excludes all non-operating expenses, increased to $8.9
million in the third quarter of 2018 from $7.8 million in the third
quarter of 2017.
Adjusted Net Income for the third 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 third quarter of 2017 excludes costs associated with share based
compensation, amortization of fair value adjustments, foreign exchange
gains, acquisition costs, purchase consideration accounted for as
compensation expense, public offering costs, 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 increased 10.7% to $17.9 million in the third quarter of
2018 from $16.1 million in the third quarter of 2017 and Adjusted EBITDA
as a percentage of revenue increased to 21.5% compared to 20.1% in the
prior year period.
Balance Sheet & Cash Flow
The Company generated $2.2 million of cash from operations during the
third quarter of 2018 compared to $10.5 million of cash used in
operations during the third quarter of 2017. The increase reflects a
reduction in cash used in working capital reflecting the planned payment
of public offering costs in the prior year and cash generated in
operating activities before working capital that reflected higher
earnings in the current period. The Company’s cash at September 30, 2018
was $2.8 million compared to $1.2 million on September 30, 2017. On
August 8, 2018, the Company announced that the board of directors had
authorized a 12.5% increase in the quarterly dividend and declared a
dividend of $0.09 per common share to holders of record as of August 31,
2018 and paid such dividend on September 14, 2018. The dividend payment
was approximately $3.4 million in the aggregate.
|
|
Three months ended
|
|
|
|
|
|
|
September 30
|
|
|
|
|
($ in 000's, except as otherwise noted)
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
7,470
|
|
|
10,759
|
|
|
|
(3,289
|
)
|
|
(30.6
|
%)
|
Cash flows from (used in):
|
|
|
|
|
|
|
|
|
Operating activities
|
|
2,184
|
|
|
(10,528
|
)
|
|
|
12,712
|
|
|
120.7
|
%
|
Investing activities
|
|
(1,392
|
)
|
|
(1,525
|
)
|
|
|
133
|
|
|
8.7
|
%
|
Financing activities
|
|
(5,447
|
)
|
|
2,490
|
|
|
|
(7,937
|
)
|
|
(318.8
|
%)
|
Cash, end of period
|
|
2,815
|
|
|
1,196
|
|
|
|
1,619
|
|
|
135.4
|
%
|
Outlook
The Company is narrowing its outlook for fiscal 2018, which was provided
when the Company reported second quarter 2018 results on August 8, 2018.
The Company now anticipates generating revenue in a range of $332
million to $337 million compared to the prior range of $330 million to
$340 million. The forecasted drivers of fiscal 2018 revenue growth
include the following:
-
Approximately 6.5% to 8.5% growth of the Jamieson Brands segment,
including:
-
7.5% to 9.0% growth of domestic Jamieson branded revenue
-
29% to 34% international revenue growth, partially offset by
-
5% to 7% decline in specialty brands revenue, and
-
20% growth in Strategic Partners revenue.
The Company anticipates Adjusted EBITDA in a range of $67 million to $68
million, narrowed from the prior range of $67 million to $69 million,
reflecting investments in SG&A to drive the Company’s international and
e-commerce efforts and the mix of contribution with lower volumes coming
from specialty brands. The Company now anticipates adjusted diluted
earnings per share in a range of $0.85 to $0.86 compared to the prior
range of $0.83 to $0.87, which takes into consideration the
aforementioned factors combined with lower than expected benchmark
interest rates and share-based compensation. In addition, this outlook
is based, in part, on a forecasted CAD/USD exchange rate of $1.30 and a
fully diluted share count of approximately 39.9 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 and nine
months ended September 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 third
quarter 2018 results at 5:00 p.m. ET on Tuesday, November 6, 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 13684188 and it
will be available until Tuesday, November 20, 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=131820.
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 1 Adelaide Street East,
Suite 2200, 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.
|
Unaudited Condensed Consolidated Statements of Operations and
Comprehensive Income (Loss)
|
In thousands of Canadian dollars, except as otherwise noted
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30
|
|
September 30
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
83,079
|
|
|
80,145
|
|
|
230,292
|
|
|
216,301
|
|
Cost of sales
|
|
55,481
|
|
|
53,722
|
|
|
150,991
|
|
|
142,349
|
|
Gross profit
|
|
27,598
|
|
|
26,423
|
|
|
79,301
|
|
|
73,952
|
|
|
|
|
|
|
|
|
|
|
Gross profit margin
|
|
33.2
|
%
|
|
33.0
|
%
|
|
34.4
|
%
|
|
34.2
|
%
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
13,901
|
|
|
12,713
|
|
|
44,524
|
|
|
39,337
|
|
Share-based compensation
|
|
1,007
|
|
|
2,429
|
|
|
1,789
|
|
|
4,613
|
|
Earnings from operations
|
|
12,690
|
|
|
11,281
|
|
|
32,988
|
|
|
30,002
|
|
|
|
|
|
|
|
|
|
|
Operating margin
|
|
15.3
|
%
|
|
14.1
|
%
|
|
14.3
|
%
|
|
13.9
|
%
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss (gain)
|
|
127
|
|
|
(203
|
)
|
|
519
|
|
|
215
|
|
Termination benefits and related costs
|
|
26
|
|
|
-
|
|
|
2,804
|
|
|
2,499
|
|
Public offering costs
|
|
-
|
|
|
2,636
|
|
|
-
|
|
|
9,520
|
|
Acquisition costs
|
|
-
|
|
|
140
|
|
|
-
|
|
|
2,443
|
|
Other expenses
|
|
87
|
|
|
2,506
|
|
|
234
|
|
|
6,430
|
|
Preferred share accretion
|
|
-
|
|
|
-
|
|
|
-
|
|
|
28,796
|
|
Interest expense and other financing costs
|
|
2,249
|
|
|
2,365
|
|
|
6,610
|
|
|
2,593
|
|
Income (loss) before income taxes
|
|
10,201
|
|
|
3,837
|
|
|
22,821
|
|
|
(22,494
|
)
|
Provision for income taxes
|
|
2,988
|
|
|
2,748
|
|
|
6,194
|
|
|
5,026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
7,213
|
|
|
1,089
|
|
|
16,627
|
|
|
(27,520
|
)
|
Adjusted net income
|
|
8,853
|
|
|
7,793
|
|
|
21,516
|
|
|
17,833
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
14,771
|
|
|
8,346
|
|
|
36,077
|
|
|
15,206
|
|
Adjusted EBITDA
|
|
17,856
|
|
|
16,134
|
|
|
44,695
|
|
|
42,629
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
|
|
21.5
|
%
|
|
20.1
|
%
|
|
19.4
|
%
|
|
19.7
|
%
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares
|
|
|
|
|
|
|
|
|
Basic
|
|
38,081,264
|
|
|
35,322,657
|
|
|
37,956,484
|
|
|
12,247,370
|
|
Diluted
|
|
39,858,357
|
|
|
35,322,657
|
|
|
39,727,134
|
|
|
12,247,370
|
|
Adjusted Diluted
|
|
39,858,357
|
|
|
39,858,357
|
|
|
39,858,357
|
|
|
39,858,357
|
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to common shareholders:
|
|
|
|
|
|
|
|
|
Basic, earnings (loss) per share
|
|
0.19
|
|
|
(0.24
|
)
|
|
0.44
|
|
|
(3.03
|
)
|
Diluted, earnings (loss) per share
|
|
0.18
|
|
|
(0.24
|
)
|
|
0.42
|
|
|
(3.03
|
)
|
Adjusted Diluted, earnings per share
|
|
0.22
|
|
|
0.20
|
|
|
0.54
|
|
|
0.45
|
|
|
Jamieson Wellness Inc.
|
Unaudited Condensed Consolidated Statements of Financial Position
|
In thousands of Canadian dollars as at
|
|
|
|
September 30,
2018
|
|
December 31,
2017
|
Assets
|
|
|
|
|
Current assets
|
|
|
|
|
Cash
|
|
2,815
|
|
|
4,833
|
|
Accounts receivable
|
|
72,668
|
|
|
71,996
|
|
Inventories
|
|
80,965
|
|
|
59,080
|
|
Derivatives
|
|
873
|
|
|
-
|
|
Prepaid expenses and other current assets
|
|
2,238
|
|
|
1,507
|
|
|
|
159,559
|
|
|
137,416
|
|
Non-current assets
|
|
|
|
|
Property, plant and equipment
|
|
47,440
|
|
|
45,173
|
|
Goodwill
|
|
122,975
|
|
|
122,975
|
|
Intangible assets
|
|
202,015
|
|
|
204,264
|
|
Deferred income tax
|
|
2,539
|
|
|
2,727
|
|
Total assets
|
|
534,528
|
|
|
512,555
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
78,306
|
|
|
66,621
|
|
Income taxes payable
|
|
1,077
|
|
|
4,267
|
|
Derivatives
|
|
-
|
|
|
1,081
|
|
Current portion of long-term debt
|
|
13,406
|
|
|
9,750
|
|
|
|
92,789
|
|
|
81,719
|
|
Long-term liabilities
|
|
|
|
|
Long-term debt
|
|
157,579
|
|
|
153,459
|
|
Post-retirement benefits
|
|
5,290
|
|
|
4,856
|
|
Deferred income tax
|
|
50,468
|
|
|
51,697
|
|
Total liabilities
|
|
306,126
|
|
|
291,731
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
Share capital
|
|
238,116
|
|
|
234,908
|
|
Contributed surplus
|
|
8,164
|
|
|
7,437
|
|
Deficit
|
|
(17,278
|
)
|
|
(19,486
|
)
|
Accumulated other comprehensive income (loss)
|
|
(600
|
)
|
|
(2,035
|
)
|
Total shareholders' equity
|
|
228,402
|
|
|
220,824
|
|
Total liabilities and shareholders' equity
|
|
534,528
|
|
|
512,555
|
|
|
Jamieson Wellness Inc.
|
Segment Information
|
In thousands of Canadian dollars, except as otherwise noted
|
|
Jamieson Brands
|
|
|
|
Three months ended
September 30
|
|
|
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
65,207
|
|
|
61,889
|
|
|
3,318
|
|
|
5.4
|
%
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
25,942
|
|
|
23,263
|
|
|
2,679
|
|
|
11.5
|
%
|
Gross profit margin
|
|
39.8
|
%
|
|
37.6
|
%
|
|
-
|
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
12,369
|
|
|
11,206
|
|
|
1,163
|
|
|
10.4
|
%
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
1,007
|
|
|
2,429
|
|
|
(1,422
|
)
|
|
(58.5
|
%)
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
12,566
|
|
|
9,628
|
|
|
2,938
|
|
|
30.5
|
%
|
Operating margin
|
|
19.3
|
%
|
|
15.6
|
%
|
|
-
|
|
|
3.7
|
%
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
16,645
|
|
|
14,157
|
|
|
2,488
|
|
|
17.6
|
%
|
Adjusted EBITDA margin
|
|
25.5
|
%
|
|
22.9
|
%
|
|
-
|
|
|
2.6
|
%
|
|
Strategic Partners
|
|
|
|
Three months ended
September 30
|
|
|
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
17,872
|
|
|
18,256
|
|
|
(384
|
)
|
|
(2.1
|
%)
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
1,656
|
|
|
3,160
|
|
|
(1,504
|
)
|
|
(47.6
|
%)
|
Gross profit margin
|
|
9.3
|
%
|
|
17.3
|
%
|
|
-
|
|
|
(8.0
|
%)
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
1,532
|
|
|
1,507
|
|
|
25
|
|
|
1.7
|
%
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
124
|
|
|
1,653
|
|
|
(1,529
|
)
|
|
(92.5
|
%)
|
Operating margin
|
|
0.7
|
%
|
|
9.1
|
%
|
|
-
|
|
|
(8.4
|
%)
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
1,211
|
|
|
1,977
|
|
|
(766
|
)
|
|
(38.7
|
%)
|
Adjusted EBITDA margin
|
|
6.8
|
%
|
|
10.8
|
%
|
|
-
|
|
|
(4.0
|
%)
|
|
Jamieson Wellness Inc.
|
Segment Information
|
In thousands of Canadian dollars, except as otherwise noted
|
|
Jamieson Brands
|
|
|
|
Nine months ended
September 30
|
|
|
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
183,718
|
|
|
171,456
|
|
|
12,262
|
|
|
7.2
|
%
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
72,158
|
|
|
64,452
|
|
|
7,706
|
|
|
12.0
|
%
|
Gross profit margin
|
|
39.3
|
%
|
|
37.6
|
%
|
|
-
|
|
|
1.7
|
%
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
39,675
|
|
|
34,976
|
|
|
4,699
|
|
|
13.4
|
%
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
1,789
|
|
|
4,613
|
|
|
(2,824
|
)
|
|
(61.2
|
%)
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
30,694
|
|
|
24,863
|
|
|
5,831
|
|
|
23.5
|
%
|
Operating margin
|
|
16.7
|
%
|
|
14.5
|
%
|
|
-
|
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
40,431
|
|
|
36,526
|
|
|
3,905
|
|
|
10.7
|
%
|
Adjusted EBITDA margin
|
|
22.0
|
%
|
|
21.3
|
%
|
|
-
|
|
|
0.7
|
%
|
|
Strategic Partners
|
|
|
|
Nine months ended
September 30
|
|
|
|
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
46,574
|
|
|
44,845
|
|
|
1,729
|
|
|
3.9
|
%
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
7,143
|
|
|
9,500
|
|
|
(2,357
|
)
|
|
(24.8
|
%)
|
Gross profit margin
|
|
15.3
|
%
|
|
21.2
|
%
|
|
-
|
|
|
(5.9
|
%)
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
4,849
|
|
|
4,361
|
|
|
488
|
|
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
Earnings from operations
|
|
2,294
|
|
|
5,139
|
|
|
(2,845
|
)
|
|
(55.4
|
%)
|
Operating margin
|
|
4.9
|
%
|
|
11.5
|
%
|
|
-
|
|
|
(6.6
|
%)
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
4,264
|
|
|
6,103
|
|
|
(1,839
|
)
|
|
(30.1
|
%)
|
Adjusted EBITDA margin
|
|
9.2
|
%
|
|
13.6
|
%
|
|
-
|
|
|
(4.4
|
%)
|
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
|
|
Nine months ended
|
($ in 000's)
|
|
September 30
|
|
September 30
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
7,213
|
|
|
1,089
|
|
|
16,627
|
|
|
(27,520
|
)
|
Adjustments to net income (loss):
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
114
|
|
|
1,708
|
|
|
152
|
|
|
3,193
|
|
Amortization of fair value adjustments
|
|
-
|
|
|
282
|
|
|
-
|
|
|
1,694
|
|
Amortization of deferred financing fee
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3,078
|
|
Foreign exchange loss (gain)
|
|
127
|
|
|
(203
|
)
|
|
519
|
|
|
215
|
|
Termination benefits and related costs
|
|
26
|
|
|
-
|
|
|
2,804
|
|
|
2,499
|
|
Acquisition costs
|
|
-
|
|
|
140
|
|
|
-
|
|
|
2,443
|
|
Purchase consideration accounted for as compensation expense
|
|
-
|
|
|
2,215
|
|
|
(1,066
|
)
|
|
5,906
|
|
Public offering costs
|
|
-
|
|
|
2,636
|
|
|
-
|
|
|
9,520
|
|
Net interest forgiveness
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(11,001
|
)
|
Preferred share accretion
|
|
-
|
|
|
-
|
|
|
-
|
|
|
28,796
|
|
International market expansion
|
|
123
|
|
|
-
|
|
|
260
|
|
|
-
|
|
Non-recurring business integration
|
|
1,212
|
|
|
-
|
|
|
3,298
|
|
|
-
|
|
Other
|
|
590
|
|
|
289
|
|
|
1,014
|
|
|
533
|
|
Related tax effects
|
|
(552
|
)
|
|
(363
|
)
|
|
(2,092
|
)
|
|
(1,523
|
)
|
Adjusted net income
|
|
8,853
|
|
|
7,793
|
|
|
21,516
|
|
|
17,833
|
|
|
Reconciliation of EBITDA and Adjusted EBITDA
|
In thousands of Canadian dollars
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30
|
|
September 30
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
7,213
|
|
1,089
|
|
|
16,627
|
|
|
(27,520
|
)
|
Add:
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
2,988
|
|
2,748
|
|
|
6,194
|
|
|
5,026
|
|
Interest expense and other financing costs
|
|
2,249
|
|
2,365
|
|
|
6,610
|
|
|
2,593
|
|
Preferred share accretion
|
|
-
|
|
-
|
|
|
-
|
|
|
28,796
|
|
Depreciation of property, plant, and equipment
|
|
1,441
|
|
1,283
|
|
|
4,019
|
|
|
3,770
|
|
Amortization of intangible assets
|
|
880
|
|
861
|
|
|
2,627
|
|
|
2,541
|
|
|
|
|
|
|
|
|
|
|
Earnings before interest, taxes, depreciation, and amortization
(EBITDA)
|
|
14,771
|
|
8,346
|
|
|
36,077
|
|
|
15,206
|
|
Add EBITDA adjustments:
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
1,007
|
|
2,429
|
|
|
1,789
|
|
|
4,613
|
|
Amortization of fair value adjustments
|
|
-
|
|
282
|
|
|
-
|
|
|
1,694
|
|
Foreign exchange loss (gain)
|
|
127
|
|
(203
|
)
|
|
519
|
|
|
215
|
|
Termination benefits and related costs
|
|
26
|
|
-
|
|
|
2,804
|
|
|
2,499
|
|
Acquisition costs
|
|
-
|
|
140
|
|
|
-
|
|
|
2,443
|
|
Purchase consideration accounted for as compensation expense
|
|
-
|
|
2,215
|
|
|
(1,066
|
)
|
|
5,906
|
|
Public offering costs
|
|
-
|
|
2,636
|
|
|
-
|
|
|
9,520
|
|
International market expansion
|
|
123
|
|
-
|
|
|
260
|
|
|
-
|
|
Non-recurring business integration
|
|
1,212
|
|
-
|
|
|
3,298
|
|
|
-
|
|
Other
|
|
590
|
|
289
|
|
|
1,014
|
|
|
533
|
|
Adjusted EBITDA
|
|
17,856
|
|
16,134
|
|
|
44,695
|
|
|
42,629
|
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181106005964/en/
Investor Relations
ICR
Scott Van Winkle
617-956-6736
Scott.VanWinkle@ICRinc.com
or
Media
Jamieson
Wellness Inc.
Ruth Winker
416-960-0052 x2724
Rwinker@jamiesonlabs.com
Source: Jamieson Wellness Inc.