- Quarterhill to Acquire Red Fox I.D. Limited
- Kyle Chriest named Chief
Financial Officer
- Quarterhill will begin reporting in U.S. currency with its
Q1 2024 results.
TORONTO, March 15,
2024 /PRNewswire/ - Quarterhill Inc.
("Quarterhill" or the "Company") (TSX: QTRH) (OTCQX: QTRHF), a
leading provider of tolling and enforcement solutions in the
Intelligent Transportation System ("ITS") industry,
announces its financial results
for the three and twelve months ended December 31, 2023. All financial information in
this press release is reported in Canadian dollars, unless
otherwise indicated.
Q4 2023 Highlights
- Revenue was $58.5 million, up 46%
compared to $40.1 million in Q4
2022.
- Adjusted EBITDA1 was $3.2
million compared to ($1.5)
million in Q4 2022.
- Revenue backlog3 was more than USD$520 million at December 31, 2023.
- Working capital was $104.6
million at December 31,
2023.
- Tolling unit launched new service with Central Texas Regional
Mobility Authority.
- Tolling unit launched the E-ZPass® Interoperability Hub.
- Enforcement unit signed new contracts in California and North
Carolina.
Fiscal 2023 Highlights
- Revenue was $194.3 million, up
22% compared to $159.3 million in
2022.
- Adjusted EBITDA was $3.8 million
compared to ($10.5) million in
2022.
- Appointed Chuck Myers as CEO and
member of the board of directors.
- Appointed Kyle Chriest as
Interim CFO. Effective today, Mr. Chriest is now Quarterhill's
permanent CFO.
- Rusty Lewis was appointed board
Chair and Bill Morris was appointed
as a director. Of the board's six current members, four have been
appointed or elected within the past two years.
- Sold Wi-LAN Inc. to become a pure-play ITS company.
"2023 was a year of transition for Quarterhill with
important changes made to the board and management, which set the
stage for a greater focus on operational excellence throughout the
company," said Chuck Myers, CEO of
Quarterhill. "In 2023 generating strong growth in revenue and
adjusted EBITDA to end the year. This was due to steady performance
from our enforcement business, improved execution on our tolling
implementations and keeping a close eye on expenses."
"We believe we have entered 2024 with a stronger foundation and
strategic direction from which to drive top-line growth and margin
expansion. We plan to achieve this by remaining focused on growing
our world-class ITS franchises in tolling and enforcement, while
investing in our higher margin software applications and seeking
expansion opportunities in the European tolling market and in the
logistics vertical. Our goal is to achieve growth while generating
reliable cash flows in order to build a healthy and sustainable
balance sheet capable of supporting both our organic and
acquisitive growth strategies."
Definitive Agreement to Acquire Red Fox I.D. Limited
Quarterhill is pleased to announce that it has entered into a
definitive agreement to acquire all of the issued and outstanding
shares of Red Fox I.D. Limited ("Red
Fox"). Based in Haddenham, England, Red
Fox is a profitable and growing provider of Automatic
Vehicle Detection and Classification ("AVDC") software to the
tolling industry. Subject to customary closing conditions, the
acquisition is expected to close on, or about, April 1, 2024.
AVDC is responsible for the detection, classification and
tracking of a vehicle as it enters and exits a tolling facility.
AVDC is at the front end of any tolling transaction where accuracy
and flexibility are essential. Red
Fox's Quantum software platform boasts detection accuracy of
up to 99.96% and its ability to process captured data from both
LiDAR and "in pavement" inductive loops, makes it unique in the
market and at the forefront of advanced AVDC solutions.
Mr. Myers added: "As a customer of Red
Fox's Quantum software, we have first-hand experience with
the quality, performance and untapped potential of the product. We
look forward to supporting and growing Red
Fox's customer base and to providing them with the high
level of innovation and functionality that Quantum is known
for."
Mr. Myers continued: "Quarterhill is making a bigger push into
technology development with the goal of driving greater growth from
software sales. Quantum is the type of solution we have on our
technology roadmap, and with Red
Fox, we were presented with a compelling "buy versus build"
opportunity. With attractive financial terms, a recurring revenue
model and strong opportunities for growth, we are very excited to
welcome Red Fox to the Quarterhill
team."
Under the terms of the definitive agreement, Quarterhill will
acquire Red Fox for up to
US$10.2 million through a combination
of cash and equity. Red Fox is
expected to generate US$1.4 million
in annualized Adjusted EBITDA in 2024, and as such the acquisition
is expected to be immediately accretive to both Adjusted EBITDA and
cash flow.
For more information on Red Fox,
visit www.redfoxid.co.uk
Q4 and Fiscal 2023 Financial Review
Quarterhill's Management's Discussion and Analysis and financial
statements for the three and twelve months ended December 31, 2023 are available at the Company's
website and at its profile at SEDAR+. Please note that beginning
with the reporting of its financial results for the three months
ended March 31, 2024, Quarterhill
will report its results in U.S. currency going forward.
Financial statements for the three and twelve months ended
December 31, 2023, and for the
respective comparison periods, have been prepared to reflect
continuing operations, and therefore, exclude results during those
periods from Wi-LAN Inc. ("WiLAN"), which was sold by Quarterhill
on June 15, 2023. Operating results
from WiLAN in 2022 and up to the date of sale on June 15, 2023, are reported as net (loss) income
from discontinued operations.
Revenue for the three and twelve months ended December 31, 2023 was $58.5 million and $194.3
million compared to $40.1
million and $159.3 million in
the prior year comparative periods, respectively. The increase in
revenue was due to increased activity and improved performance in
North American project revenue and growth in both the enforcement
and tolling business units.
Gross profit2 as a value and as a percentage of
revenues may be subject to significant variance in each reporting
period due to the nature and type of contract and service work
currently in process and currency volatility. Gross profit for the
three and twelve months ended December 31,
2023, was $11.5 million and
$40.6 million, or 19.7% and 20.9%, as
compared to $10.2 million and
$37.8 million, or 25.3% and 23.7% in
the prior year comparative periods, respectively. The decrease in
gross profit margin percentage compared to the prior year periods
is primarily attributed to tolling implementation expense overruns.
These expense overruns resulted in additional unanticipated costs
and a reduced margin profile for the implementation projects. This
decrease in gross profit margin was partially offset by continuing
strong performance in our enforcement operations.
Operating expenses include sales general and administrative
("SG&A") expense, research and development costs ("R&D"),
depreciation and amortization and other charges. Total operating
expenses for the three and twelve months ended December 31, 2023 were $21.5 million and $64.7
million compared to $21.0
million and $87.6 million in
the prior year comparative periods, respectively. The increase for
the three months ended December 31,
2023, was due to higher impairment and other charges, which
was offset by lower SG&A. The decrease for the year ended
December 31, 2023 is mainly
attributed to the cost reduction initiatives deployed by the
Company and the allocation of certain selling, general and
administrative personnel costs into cost of revenues as well as the
absence of a one-time $14.6 million
legal settlement that was present in the 2022 twelve-month
comparative period.
SG&A for the three and twelve months ended December 31, 2023 was $9.2 million and $35.0
million compared to $11.9
million and $48.6 million in
the prior year comparative periods, respectively. As a percentage
of revenue, SG&A in Q4 2023 was 16% compared to 30% in Q4 2022.
The Company has worked to drive efficiencies in the business
through its restructuring and integration efforts, which are
reflected in the year-over-year decrease in SG&A.
Adjusted EBITDA1 for the three and twelve months
ended December 31, 2023, was
$3.2 million and $3.8 million compared to ($1.5) million and ($10.5)
million for the comparative prior year periods,
respectively. The increase in Adjusted EBITDA compared to the prior
year periods is due to the favorable changes to revenue and
operating expenses as previously explained.
Net loss from continuing operations for the three and twelve
months ended December 31, 2023 was
($0.14) per diluted share and
($0.38) per diluted share, compared
to a net loss from continuing operations of ($0.17) per diluted share and ($0.47) per diluted share, in the comparative
prior year periods, respectively.
Cash used in continuing operations for the three and twelve
months ended December 31, 2023 was
$1.6 million and $22.6 million, compared to cash generated from
continuing operations of $7.8 million
and cash used in continuing operations of $43.8 million in the comparative prior year
periods, respectively.
Cash and cash equivalents and short-term investments were
$56.6 million at December 31, 2023, compared to $60.9 million at September
30, 2023 and $67.9 million at
December 31, 2022. Working capital
was $104.6 million at December 31, 2023, compared to $111.1 million at September 30, 2023 and $71.5 million at December
31, 2022. Due to the nature of the Company's business
activities, operating cash flows may vary significantly between
periods due to changes and timing in working capital balances.
Conference Call and Webcast
Quarterhill will host a conference call to discuss its financial
results on Friday, March 15, 2024, at
10:00 AM Eastern Time.
Webcast Information
- Live audio webcast will be available at:
https://app.webinar.net/kaDJ5DBQnAr
- Webcast replay will be available at:
https://app.webinar.net/kaDJ5DBQnAr
Traditional Dial-in Information
- To access the call from Canada
and U.S., dial 1.888.664.6383 (Toll Free)
- To access the call from other locations, dial 1.416.764.8650
(International)
Rapidconnect
To instantly join the conference call by phone, please use the
following URL to easily register and be connected into the
conference call automatically:
https://emportal.ink/49QcJge
Telephone Replay
Telephone replay will be available from March 15, 2024, until 11:59 p.m. ET on March 22,
2024, at: 1.888.390.0541 (Toll Free North America) or
1.416.764.8677.
Conference ID: 14601908 and Replay Passcode: 601908
#
Non-IFRS Financial Measures and Non-IFRS Ratios
Quarterhill uses both IFRS and certain non-IFRS financial
measures to assess performance. Non-IFRS financial measures are
financial measures disclosed by a company that (a) depict
historical or expected future financial performance, financial
position or cash flow of a company, (b) with respect to their
composition, exclude amounts that are included in, or include
amounts that are excluded from the composition of the most directly
comparable financial measure disclosed in the primary financial
statements of the company, (c) are not disclosed in the financial
statements of the company and (d) are not a ratio, fraction,
percentage or similar representation. Non-IFRS ratios are financial
measures disclosed by a company that are in the form of a ratio,
fraction, percentage or similar representation that has a non-IFRS
financial measure as one or more of its components, and that are
not disclosed in the financial statements of the company.
These non-IFRS financial measures and non-IFRS ratios are not
standardized financial measures under IFRS, and, therefore, are
unlikely to be comparable to similar financial measures presented
by other companies. Management believes these non-IFRS financial
measures and non-IFRS ratios provide transparent and useful
supplemental information to help investors evaluate our financial
performance, financial condition, and liquidity using the same
measures as management. These non-IFRS financial measures and
non-IFRS ratios should not be considered as a substitute for, or
superior to, measures of financial performance prepared in
accordance with IFRS.
Adjusted EBITDA - Non-IFRS
Financial Measures
We use the non-IFRS financial measure "Adjusted EBITDA" to mean
net (loss) income adjusted for (i) income taxes, (ii) finance
expense or income; (iii) amortization and impairment of
intangibles; (iv) other charges and other on-time items; (v)
depreciation of right-of-use assets and property, plant and
equipment; (vi) stock- based compensation; (vii) foreign exchange
(gain) loss; and (viii) other income which includes equity in
earnings from joint ventures; (ix) dividends received from joint
ventures; and * changes in fair value of derivative liability.
Adjusted EBITDA is used by our management to assess our normalized
cash generated on a consolidated basis. Adjusted EBITDA is also a
performance measure that may be used by investors to analyze the
cash generated by Quarterhill. Adjusted EBITDA should not be
interpreted as an alternative to net (loss) income and cash flows
from operations as determined in accordance with IFRS or as measure
of liquidity. The most directly comparable IFRS financial measure
is Net (loss) income.
Adjusted EBITDA per share – Non-IFRS ratio
Adjusted EBITDA per share is calculated as Adjusted EBITDA
divided by the basic weighted average of common shares. Adjusted
EBITDA per share is used by our management and investors to analyze
cash generated by Quarterhill on a per share basis. The most
comparable IFRS measure is earnings per share.
Backlog - Non-IFRS Financial Measures
We use the non-IFRS measure "backlog" to mean the total value of
work that has not yet been completed but that in management's
experience of similar situations has: (a) a high certainty of being
performed pursuant to existing contracts or work orders specifying
job scope, value and timing; (b) an expectation of expansion of
existing contracts due to expected extensions; and/or (c) been
awarded to one or more of our ITS operating subsidiaries as
evidenced by a binding contract or where the finalization of a
binding contract is reasonably assured. Activities under such
contracts may cover a period of up to 15 years. We do not include
in "backlog", the value of any expected but unsigned change orders
that management considers may apply to such contracts.
Supplementary Financial Measures
Supplementary financial measures are financial measures
disclosed by a company that (a) are, or are intended to be,
disclosed on a periodic basis to depict the historical or expected
future financial performance, financial position or cash flow of a
company (b) are not disclosed in the financial statement of the
company, (c) are not non-IFRS financial measures, and (d) are not
non-IFRS ratios.
Key supplementary measures disclosed are as follows:
Gross margin %
Calculated as gross profit as a
percentage of revenue.
About Quarterhill
Quarterhill is a leading provider of tolling and enforcement
solutions in the Intelligent Transportation System (ITS) industry.
Our goal is global leadership in ITS, via organic growth of the
Electronic Transaction Consultants, LLC (ETC) and International
Road Dynamics, Inc. (IRD) platforms, and by continuing an
acquisition-oriented investment strategy that capitalizes on
attractive growth opportunities within ITS and its adjacent
markets. Quarterhill is listed on the TSX under the symbol QTRH and
on the OTCQX Best Market under the symbol QTRHF. For more
information: www.quarterhill.com.
Forward-looking Information
This news release contains forward-looking information and
forward-looking statements within the meaning of applicable
Canadian securities laws (collectively, "forward-looking
statements") regarding Quarterhill, its operating subsidiaries and
their respective businesses. Such forward-looking statements relate
to future events, conditions or future financial performance of
Quarterhill based on future economic conditions and courses of
action. All statements other than statements of historical fact
may be forward-looking statements. Such forward-looking statements
are often, but not always, identified by the use of any words such
as "seek", "anticipate", "budget", "plan", "goal", and similar
expressions. These statements involve known and unknown risks,
assumptions, uncertainties and other factors that may cause actual
results or events to differ materially from those anticipated in
such forward-looking statements. The Company believes the
expectations reflected in those forward-looking statements are
reasonable, but no assurance can be given that these expectations
will prove to be correct and such forward-looking statements
included in this news release should not be unduly relied upon.
In particular, this news release contains forward-looking
statements pertaining to, but not limited to, the following:
operational and financial expectations for the 2024 financial year,
including revenue, gross margin and Adjusted EBITDA expectations;
the Company's business plan; closing of the acquisition of
Red Fox, including satisfaction of
customary closing conditions; integration of Red Fox into the Company's business; and
expectations regarding Red Fox
results, including estimated cash on hand and 2024 Adjusted
EBITDA.
Although the forward-looking statements contained in this news
release are based upon assumptions which management of the Company
believes to be reasonable, the Company cannot assure investors
that actual results will be consistent with these forward-looking
statements. With respect to forward-looking statements contained
in this news release, the Company has made assumptions regarding,
but not limited to: the Company's ability to execute on its
business plan; successful acquisition and integration of
Red Fox; general economic and
industry trends; operating assumptions relating to the Company's
operations; demand for the Company's products and services; cost
estimates for fixed price contracts; and the other assumptions set
forth in the Company's most recent annual information form
available under the Company's profile on SEDAR+ at
www.sedarplus.ca.
The Company's actual results could differ materially from those
anticipated in the forward-looking statements, as a result of
numerous known and unknown risks and uncertainties and other
factors including, but not limited to: changes in demand for the
Company's products and services; general economic, political,
market and business conditions, including fluctuations in interest
rates, foreign exchange rates, stock market volatility; reliance
on key management personnel; risks related to competition within
the Company's industry and relating to technological advances;
litigation risks; cyber-security risks; fixed price contracts may
result in unexpected costs to the Company; risks of health
epidemics, pandemics and similar outbreaks; and the other risks
set forth in the Company's most recent annual information form and
management's discussion and analysis for the three and twelve
months ended December 31, 2023
available under the Company's profile on SEDAR+ at
www.sedarplus.ca.
The Company's actual results, performance or achievement could
differ materially from those expressed in, or implied by, these
forward-looking statements and, accordingly, no assurance can be
given that any of the events anticipated by the forward-looking
statements will transpire or occur, or if any of them do so, what
benefits the Company will derive therefrom. Readers are therefore
cautioned that the foregoing lists of important factors are not
exhaustive, and they should not unduly rely on the forward-looking
statements included in this news release. All forward-looking
statements contained in this news release are expressly qualified
by this cautionary statement. Quarterhill has no intention, and
undertakes no obligation, to update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise, except as required by law.
This news release contains "future-oriented financial
information" and "financial outlooks" within the meaning of
applicable Canadian securities laws (collectively, "FOFI"),
including about the financial results, revenue, gross margin and
Adjusted EBITDA of Quarterhill and Red
Fox for the year ended December 31,
2024. FOFI, as with forward-looking statements generally,
are, without limitation, based on the assumptions and
qualifications, and are subject to the risks, set out above in
respect of forward-looking statements. Quarterhill's and
Red Fox's actual financial position
and results of operations may differ materially from management's
current expectations and, as a result, the Company's and
Red Fox's financial results may
differ materially from the FOFI provided in this news release.
The Company and its management believe that the FOFI has been
prepared on a reasonable basis, reflecting management's best
estimates and judgments and the FOFI contained in this news release
was approved by management as of the date hereof, for purposes of
providing further information about the Company's future business
operations and results. However, because this information is
subjective and subject to numerous risks and assumptions, it should
not be relied on as necessarily indicative of future results.
Except as required by applicable securities laws, the Company
undertakes no obligation to update such FOFI. Readers are cautioned
that the FOFI contained in this news release should not be used for
purposes other than for which it is disclosed herein, and such
information is presented for illustrative purposes only and may
not be an indication of the Company's actual financial position or
results of operations.
Interim Condensed Consolidated Statements of (Loss) Income and
Comprehensive Income (Loss)
(in thousands and in Canadian dollars, except
share and per share amounts)
|
|
|
|
|
|
Consolidated
Statements of (Loss) Income
|
|
|
|
|
|
Three months ended
December 31,
|
Year ended
December 31,
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
|
|
Revenues
|
$58,451
|
$40,142
|
$194,316
|
$159,334
|
Direct cost of
revenues
|
46,934
|
29,976
|
153,719
|
121,525
|
Gross profit
|
11,517
|
10,166
|
40,597
|
37,809
|
Operating
expenses
|
|
|
|
|
Selling, general and
administrative expenses
|
9,166
|
11,927
|
35,025
|
48,616
|
Research and
development expenses
|
983
|
586
|
4,268
|
2,539
|
Depreciation of
right-of-use assets
|
510
|
747
|
2,047
|
2,327
|
Depreciation of
property, plant and equipment
|
529
|
644
|
2,163
|
2,234
|
Amortization of
intangible assets
|
3,232
|
2,833
|
11,590
|
11,620
|
Impairment and other
charges
|
7,048
|
4,285
|
9,619
|
20,292
|
|
21,468
|
21,022
|
64,712
|
87,628
|
Results from
operations
|
(9,951)
|
(10,856)
|
(24,115)
|
(49,819)
|
Finance
income
|
(812)
|
(140)
|
(1,379)
|
(390)
|
Finance
expense
|
2,328
|
2,586
|
9,058
|
9,763
|
Foreign exchange loss
(gain)
|
2,272
|
(147)
|
1,732
|
(2,816)
|
Other (income)
loss
|
(122)
|
665
|
(996)
|
(1,439)
|
Change in fair value of
derivative liability
|
1,757
|
(332)
|
1,248
|
(7,655)
|
Loss before
taxes
|
(15,374)
|
(13,488)
|
(33,778)
|
(47,282)
|
Current income tax
(recovery) expense
|
396
|
(713)
|
(3,021)
|
276
|
Deferred income tax
expense
|
(156)
|
6,170
|
13,045
|
6,593
|
Income tax
expense
|
240
|
5,457
|
10,024
|
6,869
|
Net loss from
continuing operations
|
(15,614)
|
(18,945)
|
(43,802)
|
(54,151)
|
Net (loss) income from
discontinued operations
|
-
|
(1,144)
|
(21,809)
|
56,917
|
Net (loss)
income
|
(15,614)
|
(20,089)
|
(65,611)
|
2,766
|
|
|
|
|
|
Other comprehensive
(loss) income that may be
reclassified subsequently to net (loss) income:
|
|
|
|
|
Foreign currency
translation adjustment
|
(3,004)
|
(1,451)
|
(2,101)
|
16,313
|
Comprehensive (loss)
income
|
($18,618)
|
($21,540)
|
($67,712)
|
$19,079
|
|
|
|
|
|
(Loss) income per
share - Basic
|
|
|
|
|
From continuing
operations
|
($0.14)
|
($0.17)
|
($0.38)
|
($0.47)
|
From discontinued
operations
|
-
|
($0.01)
|
($0.19)
|
0.49
|
(Loss) income per
share - Basic
|
($0.14)
|
($0.18)
|
($0.57)
|
$0.02
|
|
|
|
|
|
(Loss) income per
share - Diluted
|
|
|
|
|
From continuing
operations
|
($0.14)
|
($0.17)
|
($0.38)
|
($0.47)
|
From discontinued
operations
|
-
|
($0.01)
|
($0.19)
|
0.49
|
(Loss) income per
share - Diluted
|
($0.14)
|
($0.18)
|
($0.57)
|
$0.02
|
Consolidated Statements
of Financial Position
(in thousands and in Canadian dollars)
|
|
As at
|
December 31,
2023
|
December 31,
2022
|
Current
assets
|
|
|
Cash and cash
equivalents
|
$56,621
|
$66,357
|
Short-term
investments
|
-
|
1,550
|
Restricted short-term
investments
|
-
|
6,529
|
Accounts receivable,
net
|
36,160
|
23,277
|
Unbilled
revenue
|
45,377
|
41,423
|
Income taxes
receivable
|
0
|
340
|
Inventories (net of
obsolescence)
|
14,257
|
13,671
|
Prepaid expenses and
deposits
|
6,353
|
6,852
|
|
158,768
|
159,999
|
Non-current
assets
|
|
|
Accounts and other
long-term receivables
|
5,782
|
539
|
Long-term prepaid
expenses and deposits
|
-
|
1,705
|
Right-of-use assets,
net
|
7,006
|
10,312
|
Property, plant and
equipment, net
|
5,480
|
6,926
|
Intangible assets,
net
|
104,795
|
141,335
|
Investment in joint
venture
|
6,696
|
7,751
|
Investment in other
entity
|
3,840
|
-
|
Deferred compensation
asset
|
1,262
|
1,344
|
Deferred income tax
assets
|
-
|
25,648
|
Goodwill
|
38,450
|
56,385
|
|
173,311
|
251,945
|
TOTAL ASSETS
|
$332,079
|
$411,944
|
Liabilities
|
|
|
Current
liabilities
|
|
|
Accounts payable and
accrued liabilities
|
$40,186
|
$47,063
|
Income taxes
payable
|
877
|
982
|
Current portion of
lease liabilities
|
2,589
|
2,611
|
Current portion of
deferred revenue
|
7,693
|
8,542
|
Current portion of
long-term debt
|
2,816
|
29,292
|
|
54,161
|
88,490
|
Non-current
liabilities
|
|
|
Deferred
revenue
|
823
|
2,744
|
Long-term lease
liabilities
|
7,588
|
9,655
|
Long-term
debt
|
22,938
|
-
|
Convertible
debentures
|
50,609
|
48,379
|
Derivative
liability
|
3,034
|
1,786
|
Deferred compensation
liabilities
|
1,252
|
1,169
|
Deferred income tax
liabilities
|
1,618
|
2,061
|
|
87,862
|
65,794
|
TOTAL
LIABILITIES
|
142,023
|
154,284
|
Shareholders'
equity
|
|
|
Capital
stock
|
427,155
|
546,482
|
Contributed
surplus
|
171,826
|
50,958
|
Accumulated other
comprehensive income
|
14,356
|
16,457
|
Deficit
|
(423,281)
|
(356,237)
|
|
190,056
|
257,660
|
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY
|
$332,079
|
$411,944
|
Consolidated Statements
of Cash Flows
(in thousands and in Canadian dollars)
|
|
Three months ended
December 31,
|
Year ended
December 31,
|
|
2023
|
2022
|
2023
|
2022
|
Operating
activities:
|
|
|
|
|
Net loss from
continuing operations
|
($15,614)
|
($18,945)
|
($43,802)
|
($54,151)
|
Add (deduct) non-cash
items:
|
|
|
|
|
Stock-based
compensation expense
|
965
|
284
|
1,675
|
1,589
|
Depreciation and
amortization
|
4,271
|
4,224
|
15,800
|
16,181
|
Foreign exchange loss
(gain)
|
2,272
|
(147)
|
1,732
|
(2,816)
|
Other income
|
(122)
|
665
|
(996)
|
(1,439)
|
Impairment
losses
|
2,967
|
1,778
|
2,967
|
1,778
|
Loss on
disposal
|
3,741
|
-
|
3,741
|
-
|
Deferred and non-cash
income tax expense
|
(156)
|
6,170
|
9,176
|
6,593
|
Embedded
derivatives
|
(112)
|
316
|
14
|
657
|
Change in fair value of
derivative liability
|
1,757
|
(332)
|
1,248
|
(7,655)
|
Non-cash interest
expense
|
304
|
2,412
|
2,850
|
2,412
|
Net change in non-cash
working capital balances
|
(1,867)
|
11,326
|
(17,016)
|
(6,974)
|
Cash (used in)
generated from continuing operations
|
(1,594)
|
7,751
|
(22,611)
|
(43,825)
|
Net operating cash
flows attributable to discontinued operations
|
-
|
(9,410)
|
(5,896)
|
83,438
|
Net cash (used in)
generated from operating activities
|
(1,594)
|
(1,659)
|
(28,507)
|
39,613
|
Financing
activities:
|
|
|
|
|
Dividends
paid
|
-
|
(1,433)
|
(2,866)
|
(5,693)
|
Payment of lease
liabilities
|
(798)
|
(369)
|
(3,058)
|
(2,015)
|
Repayment of long-term
debt
|
(704)
|
(848)
|
(3,100)
|
(36,128)
|
Common shares issued
for cash on the exercise of options
|
-
|
-
|
107
|
1,149
|
Cash used in financing
activities
|
(1,502)
|
(2,650)
|
(8,917)
|
(42,687)
|
Net financing cash
flows attributable to discontinued operations
|
-
|
-
|
(135)
|
(201)
|
Net cash used in
financing activities
|
(1,502)
|
(2,650)
|
(9,052)
|
(42,888)
|
Investing
activities:
|
|
|
|
|
Net proceeds from
disposition of a subsidiary
|
397
|
-
|
43,578
|
-
|
Cash sold on
disposition of a subsidiary
|
(250)
|
-
|
(10,751)
|
-
|
Proceeds from
short-term investments
|
-
|
-
|
-
|
301
|
Proceeds from sale of
property, plant and equipment
|
-
|
23
|
56
|
234
|
Purchase of property,
plant and equipment
|
(271)
|
(456)
|
(2,214)
|
(2,943)
|
Dividend received from
joint venture
|
934
|
572
|
934
|
1,290
|
Capitalized software
costs
|
(318)
|
(2,443)
|
(4,497)
|
(5,746)
|
Cash generated from
(used in) investing activities
|
492
|
(2,304)
|
27,106
|
(6,864)
|
Net investing cash
flows attributable to discontinued operations
|
-
|
82
|
1,603
|
(3,434)
|
Net cash generated from
(used in) financing activities
|
492
|
(2,222)
|
28,709
|
(10,298)
|
Foreign exchange on
cash held in foreign currencies
|
(1,656)
|
(1,313)
|
(899)
|
9,184
|
Net decrease in cash
and cash equivalents
|
(4,260)
|
(7,844)
|
(9,749)
|
(4,389)
|
Cash and cash
equivalents, beginning of year
|
60,868
|
74,201
|
66,357
|
70,746
|
Cash and cash
equivalents, end of year
|
$56,608
|
$66,357
|
$56,608
|
$66,357
|
Quarterhill
Inc.
|
Consolidated Statements
of Shareholders' Equity
(in thousands and in Canadian dollars)
|
|
Capital
Stock
|
Contributed
Surplus
|
Accumulated
Other
Comprehensive Income
|
Deficit
|
Total
Shareholders'
Equity
|
Balance, January 1,
2022
|
$544,345
|
$49,937
|
$144
|
($353,310)
|
$241,116
|
|
|
|
|
|
|
Net income
|
-
|
-
|
-
|
2,766
|
2,766
|
Other comprehensive
income
|
-
|
-
|
16,313
|
-
|
16,313
|
Stock-based
compensation expense
|
-
|
1,875
|
-
|
-
|
1,875
|
Exercise of stock
options
|
1,778
|
(629)
|
-
|
-
|
1,149
|
Common shares issued
from restricted stock units
|
313
|
(179)
|
-
|
-
|
134
|
Common shares issued
from performance stock units
|
46
|
(46)
|
-
|
-
|
-
|
Dividends
declared
|
-
|
-
|
-
|
(5,693)
|
(5,693)
|
Balance,
December 31, 2022
|
$546,482
|
$50,958
|
$16,457
|
($356,237)
|
$257,660
|
|
|
|
|
|
|
Net
loss
|
-
|
-
|
-
|
(65,611)
|
(65,611)
|
Other comprehensive
loss
|
-
|
-
|
(2,101)
|
-
|
(2,101)
|
Stock-based
compensation expense
|
-
|
1,688
|
-
|
-
|
1,688
|
Exercise of stock
options
|
195
|
(88)
|
-
|
-
|
107
|
Common shares issued
from restricted stock units
|
403
|
(657)
|
-
|
-
|
(254)
|
Common shares issued
from deferred stock units
|
75
|
(75)
|
-
|
-
|
-
|
Reduction of stated
capital
|
(120,000)
|
120,000
|
-
|
-
|
-
|
Dividends
declared
|
-
|
-
|
-
|
(1,433)
|
(1,433)
|
Balance,
December 31, 2023
|
$427,155
|
$171,826
|
$14,356
|
($423,281)
|
$190,056
|
Quarterhill Inc.
|
Reconciliation of Net
Loss to Adjusted EBITDA
(in thousands and in Canadian dollars, except share and per share
amounts)
|
|
|
Three months ended
December 31,
|
|
2023
|
2022
|
|
$
|
Per
Share [2]
|
$
|
Per Share
|
Net loss from
continuing operations
|
($15,614)
|
($0.14)
|
($18,945)
|
($0.17)
|
Adjusted
for:
|
|
|
|
|
Income tax
expense
|
240
|
0.00
|
5,457
|
0.05
|
Foreign exchange
gain
|
2,272
|
0.02
|
(147)
|
(0.00)
|
Finance expense,
net
|
1,516
|
0.01
|
2,446
|
0.02
|
Other
charges
|
7,048
|
0.06
|
4,285
|
0.04
|
Depreciation and
amortization
|
4,271
|
0.04
|
4,224
|
0.04
|
Stock based
compensation expense
|
978
|
0.01
|
284
|
0.00
|
Dividends received from
joint venture
|
840
|
0.01
|
572
|
0.01
|
Change in fair value of
derivative liability
|
1,757
|
0.02
|
(332)
|
(0.00)
|
Other income
|
(122)
|
(0.00)
|
665
|
0.01
|
Adjusted
EBITDA [1]
|
$3,186
|
$0.03
|
($1,491)
|
($0.01)
|
|
|
|
|
|
Weighted average number
of Common Shares
|
|
|
|
|
Basic
|
115,025,344
|
|
114,639,700
|
|
|
|
|
Year ended
December 31,
|
|
2023
|
2022
|
|
$
|
Per
Share [2]
|
$
|
Per Share
|
Net loss from
continuing operations
|
($43,802)
|
($0.38)
|
($54,151)
|
($0.47)
|
Adjusted
for:
|
|
|
|
|
Income tax
expense
|
10,024
|
0.09
|
6,869
|
0.06
|
Foreign exchange
gain
|
1,732
|
0.02
|
(2,816)
|
(0.02)
|
Finance expense,
net
|
7,679
|
0.07
|
9,373
|
0.08
|
Other
charges
|
9,619
|
0.08
|
20,292
|
0.18
|
Depreciation and
amortization
|
15,800
|
0.14
|
16,181
|
0.14
|
Stock based
compensation expense
|
1,688
|
0.01
|
1,589
|
0.01
|
Dividends received from
joint venture
|
840
|
0.01
|
1,290
|
0.01
|
Change in fair value of
derivative liability
|
1,248
|
0.01
|
(7,655)
|
(0.07)
|
Other income
|
(996)
|
(0.01)
|
(1,439)
|
(0.01)
|
Adjusted
EBITDA [1]
|
$3,832
|
$0.04
|
($10,467)
|
($0.09)
|
|
|
|
|
|
Weighted average number
of Common Shares
|
|
|
|
|
Basic
|
114,776,086
|
|
114,389,608
|
|
1.
|
Please refer to the
Adjusted EBITDA Non- IFRS Financial Measures section for further
information.
|
2.
|
Please refer to the
Supplementary Financial Measures for further
information.
|
3.
|
Please refer to the
Backlog - Non-IFRS Financial Measures section for further
information.
|
View original
content:https://www.prnewswire.com/news-releases/quarterhill-announces-q4-and-fiscal-2023-financial-results-302090297.html
SOURCE Quarterhill Inc.