- Full-year revenue grew 11% to US$168.4
million and Constant Currency Revenue1 increased
14% to $172.6 million
- Q4 2023 revenue grew 3% year over year to US$42.7 million and Constant Currency
Revenue1 increased 6% to US$44.0
million
- Annual Recurring Revenue2 of US$168.0 million as at January 31, 2023, representing growth of 9% for
the year and Constant Currency Annual Recurring Revenue
2 growth of 11% for the year
- Company achieved positive full-year cash flow from operating
activities of $3.8 million compared
to $0.1 million in prior year
- Strong balance sheet at year end, with cash and cash
equivalents of US$110.7 million and
no debt
TORONTO, April 4,
2023 /CNW/ - D2L Inc. (TSX: DTOL) ("D2L" or
the "Company"), a leading global learning technology company,
today announced financial results for its fiscal 2023 fourth
quarter and full year ended January 31,
2023 ("Fiscal 2023"). All amounts are in U.S. dollars and
all figures are prepared in accordance with International Financial
Reporting Standards (IFRS) unless otherwise indicated.
"As we navigated the near-term macroeconomic challenges last
year, our team made good progress toward our balanced growth plan,
and positioned us well for margin expansion and growth in Adjusted
EBITDA and Free Cash Flow this fiscal year," said John Baker, CEO of D2L. "While we accelerate
profitability, we continue to make disciplined investments to build
on our success in core markets, including higher education, where
we are seeing a strong competitive win rate and market share gains.
The long-term demand outlook remains robust as organizations across
all our markets look to replace legacy technology and experiences
with a flexible, modern learning platform."
Fourth Quarter Fiscal 2023 Financial Highlights
- Total revenue of $42.7 million,
up 3% from the comparative period in the prior year. Constant
Currency Revenue1 grew 6% year-over-year to $44.0 million.
- Subscription and support revenue was $37.8 million, an increase of 4% over the prior
year, reflecting growth from new customers and revenue retention
and expansion from existing customers, and was partially offset by
foreign exchange headwinds from non-USD denominated revenues.
- Annual Recurring Revenue2 as at January 31, 2023 increased by 9% year-over-year
to $168.0 million and Constant
Currency Annual Recurring Revenue2 reached $171.4 million, an 11% increase over the prior
year.
- Net Revenue Retention Rate2 of 102% at year end
versus 107% for the fiscal year ended January 31, 2022. Approximately 40% of the
decrease year-over-year reflects the impact of foreign
exchange.
- Positive Adjusted EBITDA1 of $0.4 million, compared to an Adjusted EBITDA loss
of $0.4 million for the comparative
period in the prior year.
- Loss for the period was $6.2
million, compared with a loss of $3.9
million for the same period of the prior year. The higher
loss in the current period was mainly driven by a loss on
impairment in the amount of $4.5
million on intangible assets acquired from Bayfield Design
Inc. in the prior year.
- Cash flow used in operating activities was $5.3 million, versus $4.0
million in the same period in the prior year, and Free Cash
Flow1 was negative $7.0
million, compared to negative Free Cash flow of $4.1 million in the same period in the prior
year.
1 A non-IFRS financial
measure or non-IFRS ratio. Please refer to "Non-IFRS Financial
Measures and Reconciliation of Non-IFRS Financial Measures" section
of this press release.
|
2 Please refer to "Key
Performance Indicators" section of this press
release.
|
Fourth Quarter and Full Year Fiscal 2023 Financial Results
Selected Financial Measures
|
Three months ended
January 31
|
Year ended January
31
|
|
2023
|
2022
|
Change
|
Change
|
2023
|
2022
|
Change
|
Change
|
$
|
$
|
$
|
%
|
$
|
$
|
$
|
%
|
Subscription &
Support Revenue
|
37,790
|
36,191
|
1,599
|
4.4 %
|
145,939
|
134,688
|
11,251
|
8.4 %
|
Professional Services
& Other Revenue
|
4,894
|
5,215
|
-321
|
-6.2 %
|
22,457
|
17,192
|
5,265
|
30.6 %
|
Total
Revenue
|
42,684
|
41,406
|
1,278
|
3.1 %
|
168,396
|
151,880
|
16,516
|
10.9 %
|
|
|
|
|
|
|
|
|
|
Constant Currency
Revenue1
|
43,961
|
41,406
|
2,555
|
6.2 %
|
172,645
|
151,880
|
20,765
|
13.7 %
|
Gross Profit
|
27,326
|
26,516
|
810
|
3.1 %
|
107,770
|
87,947
|
19,823
|
22.5 %
|
Adjusted Gross Profit
1
|
27,434
|
26,544
|
890
|
3.4 %
|
108,139
|
96,146
|
11,993
|
12.5 %
|
Adjusted Gross
Margin1
|
64.3 %
|
64.1 %
|
|
|
64.2 %
|
63.3 %
|
|
|
Loss for the
period
|
(6,186)
|
(3,860)
|
(2,326)
|
-60.3 %
|
(18,377)
|
(97,653)
|
79,276
|
81.2 %
|
Adjusted EBITDA
(loss)1
|
425
|
(433)
|
858
|
198.2 %
|
(2,904)
|
136
|
(3,040)
|
-2,235.3 %
|
Cash Flows from (used
in) Operating Activities
|
(5,279)
|
(3,965)
|
(1,314)
|
-33.1 %
|
3,779
|
112
|
3,667
|
3,274.1 %
|
Free Cash
Flow1
|
(7,046)
|
(4,061)
|
(2,985)
|
-73.5 %
|
107
|
(684)
|
791
|
115.6 %
|
1 A non-IFRS financial
measure or non-IFRS ratio. Please refer to the "Non-IFRS
Financial Measures and Reconciliation of Non-IFRS Financial
Measures" section of this press release for more
details.
|
Fourth Quarter Business & Operating Highlights
- D2L's customer list grew to more than 1,240 at January 31, 2023 (from over 1,150 as at
January 31, 2022), representing a
broad cross-section of colleges, universities, K-12 school
districts and companies in more than 40 countries.
- Continued to grow customer base in higher education around the
world, as highlighted by multiple new agreements, including
Marist College, DeSales University and Universidad el Bosque.
- Signed new global corporate customers, including the Canadian
Association of Energy Contractors, Tennis Canada Coach Education,
Rung For Women, and CCS Disability Action.
- Earned two employer of choice awards, including Canada's Top Employers for Young People 2023,
for the ninth consecutive year, and one of Waterloo Area's Top Employers 2023, for the
12th consecutive year.
- Brightspace earned two corporate awards including the 2022
Brandon Hall Group Gold Award for Best Advance in Technology
Innovation for the Remote Workforce and one of Craig Weiss Group's
Top 10 Learning Systems in the World 2023.
- In February, D2L announced the promotion and appointment of
Josh Huff to Chief Financial
Officer.
Financial Outlook
D2L is initiating financial guidance for the year ended
January 31, 2024 ("Fiscal 2024") as a
supplement to the target operating model, which reflects the
operating levels the Company expects to achieve by the year ended
January 31, 2025 ("Fiscal 2025") and
maintain thereafter, and is unchanged from the target operating
model disclosed in D2L's MD&A for the second quarter of Fiscal
2023 (as restated under "Medium Term Target Operating Model" on
page 22 of the Company's MD&A for the year ended January 31, 2023). D2L plans to continue making
measured investments for growth in Fiscal 2024, while optimizing
its operations and expenditures towards increasing levels of
profitability. Specifically, for Fiscal 2024 the Company is issuing
the following guidance:
- Subscription and support revenue in the range of $159 million to $161
million, implying growth of 9% to 10% over Fiscal 2023;
- Total revenue in the range of $180
million to $182 million,
implying growth of 7% to 8% over Fiscal 2023; and
- Adjusted EBITDA in the range of $4
million to $6 million.
The above guidance demonstrates the continuation of D2L's
operations to one of balanced growth and profitability, including
returning to positive Adjusted EBITDA in Fiscal 2024 relative to an
Adjusted EBITDA loss in Fiscal 2023. The achievement of our
positive Adjusted EBITDA guidance in Fiscal 2024, and the modeled
Adjusted EBITDA outlined in our Fiscal 2025 target operating model,
is based upon continued efficiencies in our operations and scale as
we grow our topline revenue. These guided revenue growth rates in
Fiscal 2024 are impacted by the levels of sales activity that
occurred during Fiscal 2023, and the resulting impact of such
activity on the corresponding revenue recognition in Fiscal 2024.
This impact on revenue growth is expected to be most pronounced in
the first half of Fiscal 2024, after which we expect growth rates
to begin to accelerate.
Conference Call & Webcast
D2L management will host a conference call on Wednesday, April 5, 2023 at 8:30 am ET to discuss its fourth quarter fiscal
2023 financial results.
Date:
|
|
Wednesday, April 5,
2023
|
Time:
|
|
8:30 am (ET)
|
Dial in
number:
|
|
Canada: 1 (833)
470-1428
US: 1 (404)
975-4839
Access code:
140592
|
|
|
|
Webcast:
|
|
A live webcast will be
available
at ir.d2l.com/events-and-presentations/events/
|
|
|
|
Replay:
|
|
Canada: 1 (226)
828-7578 or US: 1 (866) 813-9403
(replay code:
836148)
Available until April
12, 2023
|
Forward-Looking Information
This press release includes
statements containing "forward-looking information" within the
meaning of applicable securities laws. In some cases,
forward-looking information can be identified by the use of
forward-looking terminology such as "plans", "expects", "budget",
"scheduled", "estimates", "outlook", "target", "forecasts",
"projection", "potential", "prospects", "strategy", "intends",
"anticipates", "seek", "believes", "opportunity", "guidance",
"aim", "goal" or variations of such words and phrases or statements
that certain future conditions, actions, events or results "may",
"could", "would", "should", "might", "will", "can", or negative
versions thereof, "be taken", "occur", "continue" or "be achieved",
and other similar expressions. Statements containing
forward-looking information are not historical facts, but instead
represent management's expectations, estimates and projections
regarding future events or circumstances.
This forward-looking information relates to the Company's future
financial outlook and anticipated events or results and includes,
but is not limited to, statements under the heading "Financial
Outlook" and information regarding: the Company's financial
position, financial results, profitability, business strategy,
performance, achievements, prospects, objectives, opportunities,
business plans and growth strategies; long-term demand outlook; and
the Company's expectations in respect of margin expansion and
Free Cash Flow growth in Fiscal 2024.
Forward-looking information is based on certain assumptions,
expectations and projections, and analyses made by the Company in
light of management's experience and perception of historical
trends, current conditions and expected future developments and
other factors it believes are appropriate, including the following:
the Company's ability to win business from new customers and expand
business from existing customers; the timing of new customer wins
and expansion decisions by existing customers; the Company's
ability to generate revenue and expand its business while
controlling costs and expenses; the Company's ability to manage
growth effectively; the Company's ability to expand margins, grow
Adjusted EBITDA and Free Cash Flow; the effects of foreign currency
exchange rate fluctuations on our operations; the effects of
inflation on our operations; the ability to seek out, enter into
and successfully integrate acquisitions; business and industry
trends, including the success of current and future product
development initiatives; positive social development and attitudes
toward the pursuit of higher education; the Company's ability to
maintain positive relationships with its customer base and
strategic partners; the Company's ability to adapt and develop
solutions that keep pace with continuing changes in technology,
education and customer needs; the ability to patent new
technologies and protect intellectual property rights; the
Company's ability to comply with security, cybersecurity and
accessibility laws, regulations and standards; the Company's
ability to retain key personnel; the factors and assumptions
referenced under "Financial Outlook" of the Company's
MD&A for the three and 12 months ended January 31, 2023 and that the list of factors
referenced in the following paragraph, collectively, do not have a
material impact on the Company.
Although the Company believes that the assumptions underlying
such forward-looking information were reasonable when made, they
are inherently uncertain and are subject to significant risks and
uncertainties and may prove to be incorrect. The Company cautions
investors that forward-looking information is not a guarantee of
the future and that actual results may differ materially from those
made in or suggested by the forward-looking information contained
in this press release. Whether actual results, performance or
achievements will conform to the Company's expectations and
predictions is subject to a number of known and unknown risks,
uncertainties and other factors, including but not limited to the
risks identified herein, including at "Summary of Factors
Affecting Our Performance" of the Company's MD&A for the
three and 12 months ended January 31,
2023, or in the "Risk Factors" section of the
Company's most recently filed Annual Information Form. If any of
these risks or uncertainties materialize, or if assumptions
underlying the forward-looking information prove incorrect, actual
results might vary materially from those anticipated in the
forward-looking information.
Given these risks and uncertainties, investors are cautioned not
to place undue reliance on forward-looking information, including
any financial outlook. Any forward-looking information that is
contained in this press release speaks only as of the date of such
statement, and the Company undertakes no obligation to update any
forward-looking information or to publicly announce the results of
any revisions to any of those statements to reflect future events
or developments, except as required by applicable securities laws.
Comparisons of results for current and any prior periods are not
intended to express any future trends or indications of future
performance, unless specifically expressed as such, and should only
be viewed as historical data.
About D2L Inc. (TSX: DTOL)
D2L is transforming the way the world learns—helping learners of
all ages achieve more than they dreamed possible. Working closely
with customers all over the world, D2L is supporting millions of
people learning online and in person. Our global workforce is
dedicated to making the best learning products to leave the world
better than they found it. Learn more at www.D2L.com.
D2L Inc.
Consolidated Balance Sheets
(In U.S. dollars)
As at January 31, 2023 and
January 31, 2022
|
2023
|
2022
|
Assets
|
|
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
110,732,236
|
$
114,675,495
|
|
Trade and other
receivables
|
20,894,794
|
26,155,906
|
|
Uninvoiced
revenue
|
2,107,015
|
2,253,146
|
|
Prepaid
expenses
|
8,183,390
|
7,930,462
|
|
Deferred
commissions
|
4,487,043
|
3,711,334
|
|
|
146,404,478
|
154,726,343
|
|
|
|
Non-current
assets:
|
|
|
|
Other
receivables
|
193,036
|
—
|
|
Prepaid
expenses
|
122,469
|
178,585
|
|
Deferred income
taxes
|
189,178
|
139,101
|
|
Right-of-use
assets
|
11,205,371
|
1,323,017
|
|
Property and
equipment
|
4,287,095
|
2,323,708
|
|
Deferred
commissions
|
6,849,779
|
7,510,242
|
|
Intangible
assets
|
288,099
|
5,537,024
|
|
Goodwill
|
7,070,432
|
7,474,647
|
|
|
|
Total assets
|
$
176,609,937
|
$
179,212,667
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued liabilities
|
$
23,450,767
|
$
24,340,115
|
|
Deferred
revenue
|
85,662,830
|
82,915,871
|
|
Lease
liabilities
|
1,127,600
|
1,199,013
|
|
Provisions
|
—
|
3,265,449
|
|
|
110,241,197
|
111,720,448
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
Deferred income
taxes
|
398,906
|
418,403
|
|
Lease
liabilities
|
11,878,556
|
693,921
|
|
|
12,277,462
|
1,112,324
|
|
|
122,518,659
|
112,832,772
|
Shareholders'
equity:
|
|
|
|
Share
capital:
|
357,639,824
|
354,277,986
|
|
Additional paid-in
capital
|
46,084,161
|
41,686,794
|
|
Accumulated other
comprehensive loss
|
(5,001,805)
|
(3,330,708)
|
|
Deficit
|
(344,630,902)
|
(326,254,177)
|
|
54,091,278
|
66,379,895
|
Subsequent
events
|
|
|
Commitments and
contingencies
|
|
|
Related party
transactions
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
176,609,937
|
$
179,212,667
|
D2L Inc.
Consolidated Statements of Comprehensive Loss
(In U.S. dollars)
Years ended January 31, 2023 and
2022
|
2023
|
2022
|
|
|
|
Revenue:
|
|
|
|
Subscription and
support
|
$
145,938,597
|
$
134,688,176
|
|
Professional services
and other
|
22,457,819
|
17,191,887
|
|
|
168,396,416
|
151,880,063
|
Cost of
revenue:
|
|
|
|
Subscription and
support
|
46,271,187
|
43,962,815
|
|
Professional services
and other
|
14,354,963
|
19,970,476
|
|
|
60,626,150
|
63,933,291
|
|
|
|
|
Gross profit
|
107,770,266
|
87,946,772
|
|
|
|
|
Expenses:
|
|
|
|
Sales and
marketing
|
55,010,030
|
65,404,852
|
|
Research and
development
|
43,067,814
|
46,599,481
|
|
General and
administrative
|
25,619,759
|
50,656,674
|
|
Impairment loss on
intangible assets
|
4,474,370
|
—
|
|
|
128,171,973
|
162,661,007
|
|
|
|
|
Loss from
operations
|
(20,401,707)
|
(74,714,235)
|
|
|
|
|
Interest and other
income (expenses):
|
|
|
|
Interest
expense
|
(716,342)
|
(295,175)
|
|
Interest
income
|
1,335,965
|
170,143
|
|
Loss on redeemable
convertible preferred shares
|
—
|
(22,028,109)
|
|
Foreign exchange gain
(loss)
|
1,839,447
|
(949,755)
|
|
|
2,459,070
|
(23,102,896)
|
|
|
|
|
Loss before income
taxes
|
(17,942,637)
|
(97,817,131)
|
|
|
|
|
Income taxes
(recovery):
|
|
|
|
Current
|
503,662
|
245,446
|
|
Deferred
|
(69,574)
|
(409,500)
|
|
|
434,088
|
(164,054)
|
|
|
|
|
Loss for the
year
|
(18,376,725)
|
(97,653,077)
|
|
|
|
|
Other comprehensive
gain (loss):
|
|
|
|
Foreign currency
translation gain (loss)
|
(1,671,097)
|
859,751
|
Comprehensive
loss
|
$
(20,047,822)
|
$
(96,793,326)
|
|
|
|
|
Loss per share –
basic
|
$
(0.35)
|
$
(2.88)
|
Loss per share –
diluted
|
(0.35)
|
(2.88)
|
|
|
|
Weighted average number
of common shares – basic
|
53,029,605
|
33,918,112
|
Weighted average number
of common shares – diluted
|
53,029,605
|
33,918,112
|
D2L Inc.
Consolidated Statements of Changes in Shareholders'
Equity
(In U.S. dollars)
Years ended January 31, 2023 and
2022
|
Share
Capital
|
Additional paid-in
capital
|
Accumulated
other comprehensive loss
|
Deficit
|
Total
|
|
Shares
|
Amount
|
|
|
|
|
|
|
|
Balance, January 31,
2021
|
26,468,768
|
$
217,633
|
$
45,285,371
|
$
(4,190,459)
|
$
(228,601,100)
|
$
(187,288,555)
|
Issuance of Class O
common shares on exercise of options
|
1,543,462
|
17,932,504
|
(6,502,427)
|
—
|
—
|
11,430,077
|
Stock-based
compensation
|
—
|
—
|
68,821,936
|
—
|
—
|
68,821,936
|
Conversion of Series A
and Series B Preferred shares, Class A common shares, Class O
common shares and Class T shares to Subordinate Voting Shares and
Multiple Voting Shares
|
19,381,248
|
266,034,420
|
(65,822,119)
|
—
|
—
|
200,212,301
|
Issuance of Subordinate
Voting Shares upon IPO
|
5,489,757
|
75,069,071
|
—
|
—
|
—
|
75,069,071
|
Share issuance
costs
|
—
|
(5,229,322)
|
—
|
—
|
—
|
(5,229,322)
|
Issuance of Subordinate
Voting Shares on exercise of options
|
29,267
|
253,680
|
(95,967)
|
—
|
—
|
157,713
|
Other comprehensive
income
|
—
|
—
|
—
|
859,751
|
—
|
859,751
|
Loss for the
year
|
—
|
—
|
—
|
—
|
(97,653,077)
|
(97,653,077)
|
Balance, January 31,
2022
|
52,912,502
|
354,277,986
|
41,686,794
|
(3,330,708)
|
(326,254,177)
|
66,379,895
|
|
|
|
|
|
|
|
Issuance of Subordinate
Voting Shares on exercise of options
|
120,224
|
994,959
|
(368,688)
|
—
|
—
|
626,271
|
Issuance of Subordinate
Voting Shares on settlement of restricted share units
|
113,804
|
2,366,879
|
(2,971,847)
|
—
|
—
|
(604,968)
|
Stock-based
compensation
|
—
|
—
|
7,737,902
|
—
|
—
|
7,737,902
|
Other comprehensive
loss
|
—
|
—
|
—
|
(1,671,097)
|
—
|
(1,671,097)
|
Loss for the
year
|
—
|
—
|
—
|
—
|
(18,376,725)
|
(18,376,725)
|
Balance, January 31,
2023
|
53,146,530
|
$
357,639,824
|
$
46,084,161
|
$
(5,001,805)
|
$
(344,630,902)
|
$
54,091,278
|
D2L Inc.
Consolidated Statements of Cash Flows
(In U.S. dollars)
Years ended January 31, 2023 and
2022
|
|
|
2023
|
2022
|
Operating
activities:
|
|
|
|
Loss for the
year
|
$
(18,376,725)
|
$
(97,653,077)
|
|
Items not involving
cash:
|
|
|
|
|
Depreciation of
property and equipment
|
1,506,222
|
1,505,476
|
|
|
Depreciation of
right-of-use assets
|
2,138,765
|
1,570,267
|
|
|
Amortization of
intangible assets
|
598,545
|
423,396
|
|
|
Impairment loss on
intangible assets
|
4,474,370
|
—
|
|
|
Fair value loss on
redeemable convertible preferred shares
|
—
|
22,028,109
|
|
|
Stock-based
compensation
|
7,737,902
|
68,821,936
|
|
|
Loss on disposal of
right-of-use assets
|
—
|
14,543
|
|
|
Net interest (income)
expense
|
(619,623)
|
125,032
|
|
|
Income tax
expense
|
434,088
|
(164,054)
|
|
Changes in
operating assets and liabilities:
|
|
|
|
|
Trade and other
receivables
|
4,485,203
|
(11,440,504)
|
|
|
Uninvoiced
revenue
|
115,296
|
881,396
|
|
|
Prepaid
expenses
|
(645,246)
|
(4,829,078)
|
|
|
Deferred
commissions
|
(584,204)
|
(1,674,427)
|
|
|
Accounts payable and
accrued liabilities
|
23,867
|
2,815,053
|
|
|
Provisions
|
(3,265,449)
|
3,265,449
|
|
|
Deferred
revenue
|
4,615,107
|
14,790,210
|
|
|
Right-of-use assets and
lease liabilities
|
134,720
|
(6,880)
|
|
Interest received
|
1,335,965
|
170,143
|
|
Interest
paid
|
(83,779)
|
(133,309)
|
|
Income taxes
paid
|
(245,675)
|
(397,430)
|
|
Cash flows from
operating activities
|
3,779,349
|
112,251
|
|
|
|
|
Financing
activities:
|
|
|
|
Payment of lease
liabilities
|
(1,651,520)
|
(2,349,105)
|
|
Proceeds from exercise
of stock options
|
626,271
|
11,587,790
|
|
Taxes paid on
settlement of restricted share units
|
(604,968)
|
—
|
|
Borrowings on credit
facility
|
—
|
7,000,003
|
|
Repayments to credit
facility
|
—
|
(7,000,003)
|
|
Proceeds from issuance
of Subordinate Voting Shares upon IPO
|
—
|
75,069,071
|
|
Share issuance
costs
|
—
|
(5,229,322)
|
|
Net proceeds from
Secondary Offering
|
—
|
42,984,983
|
|
Remittance of taxes
withheld on Secondary Offering
|
—
|
(34,996,572)
|
|
Secondary Offering
funds applied towards Shareholder Loan on behalf of
shareholder
|
—
|
(7,988,411)
|
|
Cash flows from (used
in) financing activities
|
(1,630,217)
|
79,078,434
|
|
|
|
|
Investing
activities:
|
|
|
|
Purchase of property
and equipment
|
(3,672,349)
|
(795,958)
|
|
Issuance of Shareholder
Loan
|
—
|
(16,143,854)
|
|
Repayment of
Shareholder Loan
|
—
|
12,290,894
|
|
Acquisition of business
from related party
|
—
|
(5,566,118)
|
|
Cash flows used in
investing activities
|
(3,672,349)
|
(10,215,036)
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
(2,420,042)
|
395,902
|
Increase (decrease) in
cash and cash equivalents
|
(3,943,259)
|
69,371,551
|
Cash and cash
equivalents, beginning of year
|
114,675,495
|
45,303,944
|
Cash and cash
equivalents, end of year
|
110,732,236
|
114,675,495
|
Non-IFRS Financial Measures and Reconciliation of Non-IFRS
Financial Measures
The information presented within this
press release refers to certain non-IFRS financial measures
(including non-IFRS ratios) including Adjusted EBITDA, Adjusted
EBITDA Margin, Adjusted Gross Profit, Adjusted Gross Margin, Free
Cash Flow, Free Cash Flow Margin, and Constant Currency Revenue.
These measures are not recognized measures under IFRS and do not
have a standardized meaning prescribed by IFRS. Non-IFRS financial
measures should not be considered in isolation nor as a substitute
for analysis of the Company's financial information reported under
IFRS and are unlikely to be comparable to similar measures
presented by other issuers. Rather, these measures are provided as
additional information to complement those IFRS measures by
providing further understanding of the Company's results of
operations, financial performance and liquidity from management's
perspective and thus highlight trends in its core business that may
not otherwise be apparent when relying solely on IFRS measures. The
Company believes that securities analysts, investors and other
interested parties frequently use non-IFRS financial measures in
the evaluation of the Company. The Company's management also uses
non-IFRS financial measures to facilitate operating performance
comparisons from period to period, to prepare annual operating
budgets and forecasts, and to assess our ability to meet our
capital expenditures and working capital requirements.
Adjusted EBITDA and Adjusted EBITDA
Margin
Adjusted EBITDA is defined as net income (loss),
excluding interest, taxes, depreciation and amortization (or
EBITDA), adjusted for changes in the fair value of redeemable
convertible preferred shares, stock-based compensation, foreign
exchange gains and losses, transaction-related expenses,
non-recurring activities, impairment charges and other income and
losses. Adjusted EBITDA Margin is calculated as Adjusted EBITDA
expressed as a percentage of total revenue. For an
explanation of management's use of Adjusted EBITDA and Adjusted
EBITDA Margin see "Non-IFRS and Other Financial Measures"
section in the Company's MD&A.
The following table reconciles Adjusted EBITDA to loss for the
period, and discloses Adjusted EBITDA Margin, for the periods
indicated:
(in thousands of
U.S. dollars, except for percentages)
|
Three months ended
January 31
|
Fiscal year ended
January 31
|
2023
|
2022
|
2023
|
2022
|
Loss for the
period
|
(6,186)
|
(3,860)
|
(18,377)
|
(97,653)
|
Loss on redeemable
convertible preferred shares
|
—
|
—
|
—
|
22,028
|
Stock-based
compensation
|
1,942
|
1,662
|
7,738
|
68,822
|
Foreign exchange loss
(gain)
|
(1,041)
|
502
|
(1,839)
|
950
|
Transaction-related
costs(1)
|
—
|
737
|
—
|
2,529
|
Non-recurring
expenses(2)
|
978
|
—
|
1,042
|
—
|
Impairment
loss on intangible assets
|
4,474
|
—
|
4,474
|
—
|
Net interest expense
(income)
|
(729)
|
33
|
(620)
|
125
|
Income tax
expense
|
9
|
(544)
|
434
|
(164)
|
Depreciation and
amortization
|
978
|
1,037
|
4,245
|
3,499
|
Adjusted
EBITDA
|
425
|
(433)
|
(2,904)
|
136
|
Adjusted EBITDA
Margin
|
1.0 %
|
-1.0 %
|
-1.7 %
|
0.1 %
|
(1)
|
These costs include
professional, legal, consulting and accounting fees incurred in
connection with the Company's initial public offering
("IPO"), which closed on November 3, 2021, and related other
activities, and are not considered indicative of continuing
operations. These costs did not meet the criteria for
capitalization and thus were expensed in the Company's consolidated
statements of comprehensive loss. Share issuance costs that met the
criteria for capitalization are described in Note 13(b) of the
Company's audited annual consolidated financial statements for the
year ended January 31, 2022.
|
|
|
(2)
|
These costs relate to
non-recurring activities, such as facility relocations, workforce
restructuring and related one-time charges that are not considered
indicative of continuing operations. The Company's head office
relocation is expected to be completed in early 2023, which is
described in Note 19(f) of the Company's audited annual
consolidated financial statements. These costs did not meet the
criteria for capitalization and thus were expensed in the Company's
audited annual consolidated financial statements of comprehensive
loss.
|
Adjusted Gross Profit and Adjusted Gross Margin
Adjusted
Gross Profit is defined as gross profit excluding related
stock-based compensation expenses. Adjusted Gross Margin is
calculated as Adjusted Gross Profit expressed as a percentage of
total revenue. For an explanation of management's use of Adjusted
Gross Profit and Adjusted Gross Margin see "Non-IFRS and Other
Financial Measures" section in the Company's MD&A.
The following table reconciles Adjusted Gross Margin to gross
profit expressed as a percentage of revenue, for the periods
indicated:
(in thousands of
U.S. dollars, except for percentages)
|
Three months ended
January 31
|
Fiscal year ended
January 31
|
2023
|
2022
|
2023
|
2022
|
Gross profit for the
period
|
27,326
|
26,516
|
107,770
|
87,947
|
Stock based
compensation
|
108
|
28
|
369
|
8,199
|
Adjusted Gross
Profit
|
27,434
|
26,544
|
108,139
|
96,146
|
Adjusted Gross
Margin
|
64.3 %
|
64.1 %
|
64.2 %
|
63.3 %
|
Free Cash Flow and Free Cash Flow Margin
Free Cash Flow
is defined as cash provided by (used in) operating activities less
net additions to property and equipment. Free Cash Flow Margin is
calculated as Free Cash Flow expressed as a percentage of total
revenue. For an explanation of management's use of Free Cash Flow
and Free Cash Flow Margins see "Non-IFRS and Other
Financial Measures" section in the Company's MD&A.
The following table reconciles our cash flow from (used in)
operating activities to Free Cash Flow, and discloses Free Cash
Flow Margin, for the periods indicated:
(in thousands of
U.S. dollars, except for percentages)
|
Three months ended
January 31
|
Fiscal year ended
January 31
|
2023
|
2022
|
2023
|
2022
|
Cash flow from (used
in) operating activities
|
(5,279)
|
(3,965)
|
3,779
|
112
|
Purchase of property
and equipment
|
(1,767)
|
(96)
|
(3,672)
|
(796)
|
Free Cash
Flow
|
(7,046)
|
(4,061)
|
107
|
(684)
|
Free Cash Flow
Margin
|
-16.5 %
|
-9.8 %
|
0.1 %
|
-0.5 %
|
Constant Currency Revenue
Constant Currency Revenue is
defined as foreign-currency-denominated revenues translated at the
historical exchange rates from the comparable prior period into our
U.S. dollar functional currency. For an explanation of management's
use of Constant Currency Revenue see "Non-IFRS and Other
Financial Measures" section in the Company's MD&A.
The following table reconciles our Constant Currency Revenue to
revenue, for the periods indicated:
(in thousands of
U.S. dollars)
|
Three months ended
January 31
|
Fiscal year ended
January 31
|
2023
|
2022
|
2023
|
2022
|
Total revenue for the
period
|
42,684
|
41,406
|
168,396
|
151,880
|
Impact of foreign
exchange rate changes over the prior period
|
1,277
|
—
|
4,249
|
—
|
Constant Currency
Revenue
|
43,961
|
41,406
|
172,645
|
151,880
|
Key Performance Indicators
Management uses a number of metrics, including the key
performance indicators identified below, to help us evaluate our
business, measure our performance, identify trends affecting our
business, formulate business plans and make strategic decisions.
Our key performance indicators may be calculated in a manner
different than similar key performance indicators used by other
issuers. These metrics are estimated operating metrics and not
projections, nor actual financial results, and are not indicative
of current or future performance.
- Annual Recurring Revenue and Constant Currency Annual
Recurring Revenue: We define Annual Recurring Revenue as the
annualized equivalent value of subscription revenue from all
existing customer contracts as at the date being measured,
exclusive of the implementation period. Our calculation of Annual
Recurring Revenue assumes that customers will renew their
contractual commitments as those commitments come up for renewal.
We believe Annual Recurring Revenue provides a reasonable,
real-time measure of performance in a subscription-based
environment and provides us with visibility for potential growth to
our cash flows. We believe that an increasing Annual Recurring
Revenue indicates the continued strength in the expansion of our
business, and will continue to be our focus on a go-forward basis.
We define Constant Currency Annual Recurring Revenue as
foreign-currency-denominated Annual Recurring Revenue translated at
the historical exchange rates from the comparable prior period into
our U.S. dollar functional currency.
|
As at January
31
|
(in millions
of U.S. dollars, except percentages)
|
2023
|
2022
|
Change
|
$
|
$
|
%
|
Annual Recurring
Revenue
|
168.0
|
154.5
|
8.7 %
|
Constant Currency
Annual Recurring Revenue
|
171.4
|
154.5
|
10.9 %
|
- Net Revenue Retention Rate: We define Net Revenue
Retention Rate for a fiscal year by considering all customers at
the beginning of a fiscal year, and dividing our annual
subscription revenue attributable to this group of customers at the
end of the fiscal year, by the annual subscription revenue
attributable to this group of customers in the prior fiscal year.
By implication, this ratio, expressed as a percentage, excludes any
sales from new customers acquired during the fiscal year, but does
include incremental sales from the existing base of customers
during the fiscal year being measured. We believe that measuring
the ability to retain and expand revenue generated from the
existing customer base is a key indicator of the long-term value
that we provide to customers. Net Revenue Retention Rate for the
fiscal year ended January 31, 2023
was 102% (107% for the fiscal year ended January 31, 2022).
SOURCE D2L Inc.