IBEX Announces Record Fourth Quarter and Fiscal Year 2023 Financial Results

In this article:
Ibex LimitedIbex Limited
Ibex Limited

WASHINGTON, Sept. 13, 2023 (GLOBE NEWSWIRE) -- IBEX Limited (“ibex”), a leading provider in global business process outsourcing and end-to-end customer engagement technology solutions, today announced financial results for its fourth quarter and fiscal year ended June 30, 2023.

Key Fiscal Year 2023 Highlights

  • Fiscal year 2023 revenue increased 6.1% over the prior year period to $523.1 million, with a continued migration from onshore to higher margin offshore and nearshore regions.

  • Revenue generated from BPO 2.0 clients grew at an accelerated rate and increased 18.5% for fiscal year 2023. These clients represented 77% of revenue for the fiscal year.

  • Ten new client relationships were established across the HealthTech, Retail & E-Commerce, Travel, Transportation & Logistics, and Technology verticals during fiscal year 2023.

  • Fiscal year 2023 GAAP net income and diluted earnings per share increased to $31.6 million and $1.67 from $21.5 million and $1.15 in the prior year, respectively. Net income margins in the full year were 6.0%, an increase of 168 bps for the year.

  • Fiscal year 2023 adjusted net income and adjusted earnings per share increased to $36.9 million and $1.96 from $26.0 million and $1.39 in the prior year.

  • Fiscal year 2023 adjusted EBITDA increased 48.8% to $66.6 million, over the prior year. Adjusted EBITDA margins in the full year were 12.7%, an increase of 360 bps for the year.

  • Capacity utilization increased to 77% at June 30, 2023 from approximately 69% at June 30, 2022, contributing to the significant margin improvement.

  • Net cash position improved to $56.4 million as of June 30, 2023 from $33.1 million as of June 30, 2022 due to strong free cash flow generated throughout the year (see Exhibit 4 for reconciliation).

  • Results in line with guidance on a US GAAP basis.

Key Fourth Quarter 2023 Highlights

  • Fourth quarter revenue increased 0.7% to $124.4 million over the prior year quarter.

  • Fourth quarter GAAP net income and diluted earnings per share declined to $4.5 million, and $0.24 compared to $6.4 million, and $0.35 in the prior year quarter, driven largely by the absence of a one-time deferred tax benefit in the prior year quarter. Net income margin was 3.6% compared to 5.2% in the prior year quarter.

  • Fourth quarter adjusted net income and adjusted earnings per share declined to $6.2 million and $0.33 compared to $8.3 million and $0.45 in the prior year quarter, driven largely by the absence of a one-time deferred tax benefit in prior year quarter.

  • Fourth quarter non-GAAP adjusted EBITDA increased 21.0% to $15.4 million, over the prior year quarter.

  • Adjusted EBITDA margins in the fourth quarter were 12.4%, +210 bps in the quarter.

“In the face of a challenging macro-environment, ibex delivered outstanding financial results in fiscal year 2023,” said Bob Dechant, CEO of ibex. “Our business grew at 6% annually, driven by new wins with blue chip clients in our strategic verticals, while adjusted EBITDA grew at an impressive 49%. We made meaningful progress on growth in our key HealthTech and Retail & E-Commerce verticals, as well as our geographic footprint and capacity utilization.” Dechant continued, “We finished the year with continued strong margin expansion and have our pipeline and sales funnel in a great position. Additionally, with our leadership position in developing AI based solutions, I am very optimistic about the long-term trajectory of ibex in fiscal year 2024 and beyond.”

Domestic filing status and US GAAP conversion
As of July 1, 2023, we became a domestic filer and are reporting our financial results in accordance with US GAAP, rather than IFRS. The two significant accounting impacts from this change are in lease and warrant accounting. Among the impacts, this results in a reduction in reported debt of $77.9 million as of June 30, 2023, a reduction in fourth quarter and fiscal year 2023 reported revenue of $0.02 million and $0.2 million, respectively, and a reduction in reported fourth quarter and fiscal year 2023 adjusted EBITDA of $5.3 million and $21.9 million, respectively, compared to what would have been reported under IFRS. When these impacts are factored into our previously provided guidance issued under IFRS, the results align with our previous guidance.

Fiscal Year 2023 Financial Performance
Revenue

  • Revenue increased 6.1% to $523.1 million compared to $492.9 million in the prior year as we successfully grew in our strategic verticals while replacing a large legacy technology client.

  • Revenue growth was primarily driven by strength in our HealthTech, Retail & E-Commerce, Travel and Transportation & Logistics verticals.

  • The Telecom vertical now represents 16.3% of our annual revenue, compared to 18.1% in the prior year, as we continue diversifying our client base.

Net Income and Earnings Per Share

  • Net income and diluted earnings per share increased to $31.6 million and $1.67, respectively, compared to $21.5 million and $1.15, respectively, in the prior year. The improvement was primarily driven by stronger operating results from higher capacity utilization and an increased mix of higher margin nearshore and offshore delivery.

  • Net income margin was 6.0%, compared to 4.4% in the prior year.

  • Non-GAAP adjusted net income and diluted adjusted earnings per share increased to $36.9 million and $1.96, respectively, compared to $26.0 million and $1.39, respectively, in the prior year (see Exhibit 1 for reconciliation).

Adjusted EBITDA

  • Adjusted EBITDA increased to $66.6 million, compared to $44.7 million in the prior year (see Exhibit 2 for reconciliation), driven by stronger operating results from higher capacity utilization and an increased mix of higher margin nearshore and offshore delivery.

  • Adjusted EBITDA margin was 12.7%, compared to 9.1% in the prior year (see Exhibit 2 for reconciliation).

Fourth Quarter Financial Performance
Revenue

  • Revenue increased 0.7% to $124.4 million, compared to $123.5 million in the prior year quarter. Revenue growth was driven by 10% growth in our higher margin near and offshore regions, offset by lower onshore revenue, and was moderated by prevailing macroeconomic market conditions. Revenues in our higher margin offshore and nearshore regions represented 73.9% of revenue mix for the quarter versus 67.8% in the prior year quarter.

  • Revenue related to our BPO 2.0 clients grew 7.0% compared to the prior year quarter and now represents 78.8% of our quarterly revenue.

Net Income and Earnings Per Share

  • Net income decreased to $4.5 million compared to $6.4 million in the prior year quarter. Diluted earnings per share decreased to $0.24 compared to $0.35 in the prior year quarter. The decrease was primarily the result of higher taxes due to the absence of a one-time tax benefit in the prior year quarter.

  • Net income margin decreased to 3.6% compared to 5.2% in the prior year quarter.

  • Non-GAAP adjusted net income was $6.2 million, compared to $8.3 million in the prior year quarter. Non-GAAP adjusted diluted earnings per share decreased to $0.33, compared to $0.45 in the prior year quarter (see Exhibit 1 for reconciliation). The decline was largely the result of a one-time tax benefit in the prior year quarter.

Adjusted EBITDA

  • Adjusted EBITDA increased to $15.4 million, compared to $12.8 million in the prior year quarter (see Exhibit 2 for reconciliation), driven by stronger operating results from higher capacity utilization and an increased mix of higher margin nearshore and offshore delivery.

  • Adjusted EBITDA margin increased to 12.4%, compared to 10.3% in the prior year quarter (see Exhibit 2 for reconciliation).

Fiscal 2023 Year End Cash Flow and Balance Sheet

  • Cash flow from operations increased to $41.9 million, compared to $40.0 million in the prior year. The increase was primarily driven by improvements in operating results, offset by higher working capital requirements.

  • Capital expenditures were $19.0 million compared to $25.9 million in the prior year.

  • Full year free cash flow increased to $22.9 million, compared to $14.1 million in the prior year (see Exhibit 3 for reconciliation).

  • Cash and cash equivalents improved to $57.4 million and availability on our revolving credit facilities was $71.9 million as of June 30, 2023, compared to cash and cash equivalents of $48.8 million and availability on our revolving credit facilities of $50.5 million as of June 30, 2022.

  • Total debt was $1.0 million as of June 30, 2023, compared to total debt of $15.7 million last year.

  • Net cash position improved to $56.4 million as of June 30, 2023 from $33.1 million as of June 30, 2022 (see Exhibit 4 for reconciliation).

Fiscal Year and First Quarter Fiscal 2024 Business Outlook
“Looking ahead to fiscal year 2024, while the sales pipeline remains healthy, we expect the macroeconomic environment and trend toward lower cost, higher margin regions will continue to impact revenue growth. The impact of the operational improvements we’ve made to our business and margin structure will carry forward, which enables us to further invest in our infrastructure for the future, as we focus on revenue growth and continued EBITDA margin expansion,” said Taylor Greenwald, CFO of ibex. “We view ibex as a business that will resume to historical growth rates with continued margin expansion over the longer term.”

  • For fiscal year 2024 revenue is expected to be in the range of $525 to $535 million, representing low single-digit growth. Adjusted EBITDA margin should increase to approximately 13%.

  • For the first quarter fiscal 2024 revenue is expected to be in the range of $122 to $125 million, reflective of the macroeconomic impacts. Adjusted EBITDA margin should increase to approximately 11% versus 10% in the prior year quarter on a US GAAP basis.

  • Fiscal year 2024 capital expenditures are expected to be in the range of $15 to $20 million.

Conference Call and Webcast Information
IBEX Limited will host a conference call and live webcast to discuss its fourth quarter of fiscal year 2023 financial results at 4:30 p.m. eastern time today, September 13, 2023. The conference e-call may be accessed by registering at here. We will also post to this section of our website the earning slides, which will accompany our conference call and live webcast, and encourage you to review the information that we make available on our website.

Live and archived webcasts can be accessed at: https://investors.ibex.co/.

Financial Information
This announcement does not contain sufficient information to constitute an interim financial report as defined in Financial Accounting Standards ASC 270, “Interim Financial Reporting.” The financial information in this press release has not been audited.

Non-GAAP Financial Measures
We present non-GAAP financial measures because we believe that they and other similar measures are widely used by certain investors, securities analysts and other interested parties as supplemental measures of performance and liquidity. We also use these measures internally to establish forecasts, budgets and operational goals to manage and monitor our business, as well as evaluate our underlying historical performance, as we believe that these non-GAAP financial measures provide a more accurate depiction of the performance of the business by encompassing only relevant and manageable events, enabling us to evaluate and plan more effectively for the future. The non-GAAP financial measures may not be comparable to other similarly titled measures of other companies, have limitations as analytical tools, and should not be considered in isolation or as a substitute for analysis of our operating results as reported under GAAP as issued by the Financial Accounting Standards Board (“FASB”). Non-GAAP financial measures and ratios are not measurements of our performance, financial condition or liquidity under GAAP as issued by the FASB and should not be considered as alternatives to operating profit or net income or as alternatives to cash flow from operating, investing or financing activities for the period, or any other performance measures, derived in accordance with GAAP as issued by the FASB or any other generally accepted accounting principles.

ibex is not providing a quantitative reconciliation of forward-looking non-GAAP adjusted EBITDA margin to the most directly comparable GAAP measure because it is unable to predict with reasonable certainty the ultimate outcome of certain significant items without unreasonable effort. These items include, but are not limited to, non-recurring expenses, fair value adjustments, and share-based compensation expense. These items are uncertain, depend on various factors, and could have a material impact on GAAP reported results for the guidance period.

About ibex
ibex helps the world’s preeminent brands more effectively engage their customers with services ranging from customer support, technical support, inbound/outbound sales, business intelligence and analytics, digital demand generation, and CX surveys and feedback analytics.

Forward Looking Statements

In addition to historical information, this release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “expect,” “predict,” “potential,” or the negative of these terms or other similar expressions. These statements include, but are not limited to, statements regarding our future financial and operating performance, including our outlook and guidance, and our strategies, priorities and business plans. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. Factors that could impact our actual results include: our ability to attract new business and retain key clients; our profitability based on our utilization, pricing and managing costs; the potential for our clients or potential clients to consolidate; our clients deciding to enter into or further expand their insourcing activities and current trends toward outsourcing services may reverse; our ability to manage our international operations, particularly in the Philippines, Jamaica, Pakistan and Nicaragua; our ability to anticipate, develop and implement information technology solutions that keep pace with evolving industry standards and changing client demands; our ability to recruit, engage, motivate, manage and retain our global workforce; our ability to comply with applicable laws and regulations, including those regarding privacy, data protection and information security, employment and anti-corruption; the effect of cyberattacks or cybersecurity vulnerabilities on our information technology systems; our ability to realize the anticipated strategic and financial benefits of our relationship with Amazon; and other factors discussed in the “Risk Factors” described in our periodic reports filed with the U.S. Securities and Exchange Commission (“SEC”), including our annual reports on Form 10-K, quarterly reports on Form 10-Q, and past filings on Form 20-F, and any other risk factors we include in subsequent filings with the SEC. Because of these uncertainties, you should not make any investment decisions based on our estimates and forward-looking statements. Except as required by law, we undertake no obligation to publicly update any forward-looking statements for any reason after the date of this press release whether as a result of new information, future events or otherwise.

IR Contact:  Michael Darwal, EVP, Deputy CFO & Investor Relations, ibex, michael.darwal@ibex.co
Media Contact:  Daniel Burris, Senior Director PR and Communication, ibex, daniel.burris@ibex.co


IBEX Limited
Unaudited Consolidated Statements of Financial Position

($000s)

June 30,
2023

 

June 30,
2022

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

57,429

 

 

$

48,831

 

Accounts receivable

 

86,364

 

 

 

75,418

 

Prepaid expenses

 

6,616

 

 

 

7,135

 

Due from related parties

 

43

 

 

 

13

 

Tax advances and receivables

 

5,965

 

 

 

6,390

 

Other current assets

 

2,190

 

 

 

4,564

 

Total current assets

 

158,607

 

 

 

142,351

 

 

 

 

 

Non-current assets

 

 

 

Property and equipment, net

 

41,151

 

 

 

41,939

 

Operating lease assets

 

70,919

 

 

 

83,094

 

Goodwill

 

11,832

 

 

 

11,832

 

Deferred tax asset, net

 

4,585

 

 

 

9,276

 

Other non-current assets

 

6,230

 

 

 

5,688

 

Total non-current assets

 

134,717

 

 

 

151,829

 

Total assets

$

293,324

 

 

$

294,180

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

Current liabilities

 

 

 

Accounts payable and accrued liabilities

$

18,705

 

 

$

21,286

 

Accrued payroll and employee-related liabilities

 

29,360

 

 

 

33,453

 

Current deferred revenue

 

6,413

 

 

 

8,600

 

Current operating lease liabilities

 

13,036

 

 

 

13,808

 

Current maturities of long-term debt

 

413

 

 

 

15,079

 

Due to related parties

 

2,314

 

 

 

2,583

 

Income taxes payable

 

3,020

 

 

 

2,965

 

Total current liabilities

 

73,261

 

 

 

97,774

 

 

 

 

 

Non-current liabilities

 

 

 

Non-current deferred revenue

 

1,383

 

 

 

3,993

 

Non-current operating lease liabilities

 

64,854

 

 

 

75,994

 

Long-term debt

 

600

 

 

 

661

 

Other non-current liabilities

 

3,262

 

 

 

2,299

 

Total non-current liabilities

 

70,099

 

 

 

82,947

 

Total liabilities

 

143,360

 

 

 

180,721

 

 

 

 

 

Stockholders' equity

 

 

 

Common stock

 

2

 

 

 

2

 

Additional paid-in capital

 

204,734

 

 

 

197,785

 

Treasury stock

 

(3,682

)

 

 

(3,406

)

Accumulated other comprehensive loss

 

(6,312

)

 

 

(4,562

)

Accumulated deficit

 

(44,778

)

 

 

(76,360

)

Total stockholders' equity

 

149,964

 

 

 

113,459

 

Total liabilities and stockholders' equity

$

293,324

 

 

$

294,180

 


IBEX Limited
Unaudited Consolidated Statements of Comprehensive Income

 

Three months ended June 30,

 

Twelve months ended June 30,

(000s, except per share amounts)

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenue

$

124,431

 

 

$

123,537

 

 

$

523,118

 

 

$

492,851

 

 

 

 

 

 

 

 

 

Cost of services

 

87,356

 

 

 

91,779

 

 

 

374,992

 

 

 

373,973

 

Selling, general and administrative

 

23,717

 

 

 

21,278

 

 

 

88,663

 

 

 

80,153

 

Depreciation and amortization

 

5,052

 

 

 

5,014

 

 

 

18,985

 

 

 

18,100

 

Total operating expenses

 

116,125

 

 

 

118,071

 

 

 

482,640

 

 

 

472,226

 

 

 

 

 

 

 

 

 

Income from operations

 

8,306

 

 

 

5,466

 

 

 

40,478

 

 

 

20,625

 

 

 

 

 

 

 

 

 

Interest income / (expense), net

 

10

 

 

 

(169

)

 

 

(152

)

 

 

(1,246

)

Income before income taxes

 

8,316

 

 

 

5,297

 

 

 

40,326

 

 

 

19,379

 

 

 

 

 

 

 

 

 

Provision for income tax (expense) / benefit

 

(3,806

)

 

 

1,124

 

 

 

(8,744

)

 

 

2,077

 

Net income

$

4,510

 

 

$

6,421

 

 

$

31,582

 

 

$

21,456

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

Foreign currency translation adjustments

$

(72

)

 

$

(1,265

)

 

$

(2,234

)

 

$

(2,281

)

Cash flow hedge revaluation, net of tax

 

(254

)

 

 

(202

)

 

 

515

 

 

 

(323

)

Actuarial (loss) / gain on defined benefit plan

 

(31

)

 

 

440

 

 

 

(31

)

 

 

440

 

Total other comprehensive (loss) / income

 

(357

)

 

 

(1,027

)

 

 

(1,750

)

 

 

(2,164

)

Total comprehensive income

$

4,153

 

 

$

5,394

 

 

$

29,832

 

 

$

19,292

 

 

 

 

 

 

 

 

 

Net income per share

 

 

 

 

 

 

 

Basic earnings per share

$

0.25

 

 

$

0.35

 

 

$

1.74

 

 

$

1.18

 

Diluted earnings per share

$

0.24

 

 

$

0.35

 

 

$

1.67

 

 

$

1.15

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

Basic

 

18,259

 

 

 

18,148

 

 

 

18,200

 

 

 

18,232

 

Diluted

 

18,989

 

 

 

18,555

 

 

 

18,893

 

 

 

18,724

 


IBEX Limited
Unaudited Consolidated Statements of Cash Flows

 

Three months ended June 30,

 

Twelve months ended June 30,

($000s)

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

Net income

$

4,510

 

 

$

6,421

 

 

$

31,582

 

 

$

21,456

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

5,052

 

 

 

5,014

 

 

 

18,985

 

 

 

18,100

 

Noncash lease expense

 

3,510

 

 

 

3,624

 

 

 

14,456

 

 

 

14,066

 

Warrant contra revenue

 

234

 

 

 

259

 

 

 

1,090

 

 

 

970

 

Deferred income tax

 

1,511

 

 

 

(2,614

)

 

 

4,529

 

 

 

(5,170

)

Share-based compensation expense

 

633

 

 

 

555

 

 

 

4,606

 

 

 

1,851

 

Allowance of expected credit losses

 

190

 

 

 

(62

)

 

 

295

 

 

 

 

Loss on lease terminations

 

251

 

 

 

 

 

 

251

 

 

 

 

Gain on sale of subsidiaries

 

 

 

 

 

 

 

(246

)

 

 

 

Change in assets and liabilities:

 

 

 

 

 

 

 

(Increase) / decrease in accounts receivable

 

5,549

 

 

 

11,013

 

 

 

(12,297

)

 

 

(9,705

)

Decrease / (increase) in prepaid expenses and other current assets

 

(775

)

 

 

1,841

 

 

 

1,467

 

 

 

3,551

 

Increase / (decrease) in accounts payable and accrued liabilities

 

2,324

 

 

 

3,369

 

 

 

(3,753

)

 

 

2,307

 

Increase / (decrease) in deferred revenue

 

(2,076

)

 

 

(823

)

 

 

(4,797

)

 

 

5,506

 

Decrease in operating lease liabilities

 

(3,478

)

 

 

(3,407

)

 

 

(14,309

)

 

 

(12,926

)

Net cash inflow from operating activities

 

17,435

 

 

 

25,190

 

 

 

41,859

 

 

 

40,006

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

Purchase of property and equipment

 

(3,721

)

 

 

(2,708

)

 

 

(18,952

)

 

 

(25,919

)

Cash outflow from sale of subsidiaries, net of cash received

 

 

 

 

 

 

 

(85

)

 

 

 

Net cash outflow from investing activities

 

(3,721

)

 

 

(2,708

)

 

 

(19,037

)

 

 

(25,919

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Proceeds from line of credit

 

58

 

 

 

12,901

 

 

 

43,448

 

 

 

88,117

 

Repayments of line of credit

 

(56

)

 

 

(24,500

)

 

 

(54,597

)

 

 

(99,227

)

Repayment of debt

 

 

 

 

(1,411

)

 

 

(3,795

)

 

 

(6,834

)

Proceeds from the exercise of options

 

226

 

 

 

17

 

 

 

2,053

 

 

 

35

 

Principal payments on finance leases

 

(94

)

 

 

(73

)

 

 

(447

)

 

 

(818

)

Purchase of treasury shares

 

 

 

 

(1,064

)

 

 

(276

)

 

 

(3,406

)

Net cash (outflow) / inflow from financing activities

 

134

 

 

 

(14,130

)

 

 

(13,614

)

 

 

(22,133

)

Effects of exchange rate difference on cash and cash equivalents

 

(95

)

 

 

(971

)

 

 

(610

)

 

 

(965

)

Net (decrease) / increase in cash and cash equivalents

 

13,753

 

 

 

7,381

 

 

 

8,598

 

 

 

(9,011

)

Cash and cash equivalents at beginning of the period

 

43,676

 

 

 

41,450

 

 

 

48,831

 

 

 

57,842

 

Cash and cash equivalents at end of the year

$

57,429

 

 

$

48,831

 

 

$

57,429

 

 

$

48,831

 


IBEX Limited
Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures

EXHIBIT 1: Adjusted net income and adjusted earnings per share
We define “adjusted net income” as net income before the effect of the following items: non-recurring expenses (including domestic filer conversion, severance, legal and settlement, and Pandemic costs, as applicable), warrant contra revenue, foreign currency gains or losses, share-based compensation expense, gain or loss on sale of subsidiaries and lease terminations, net of the tax impact of such adjustments. We define “adjusted earnings per share” as diluted earnings per share less the per share impact of adjustments to net income. The following table provides a reconciliation of net income to adjusted net income and diluted earnings per share to adjusted earnings per share for the periods presented:

 

Three months ended June 30, 

 

Twelve months ended June 30, 

($000s, except per share amounts)

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Net income

$

4,510

 

 

$

6,421

 

 

$

31,582

 

 

$

21,456

 

Net income margin

 

3.6

%

 

 

5.2

%

 

 

6.0

%

 

 

4.4

%

 

 

 

 

 

 

 

 

Non-recurring expenses

 

1,348

 

 

 

1,502

 

 

 

2,224

 

 

 

3,256

 

Warrant contra revenue

 

234

 

 

 

259

 

 

 

1,090

 

 

 

970

 

Foreign currency gain

 

(379

)

 

 

(34

)

 

 

(801

)

 

 

(57

)

Share-based compensation expense

 

633

 

 

 

555

 

 

 

4,606

 

 

 

1,851

 

Gain on sale of subsidiaries

 

 

 

 

 

 

 

(246

)

 

 

 

Gain on lease terminations

 

251

 

 

 

 

 

 

251

 

 

 

 

Total adjustments

$

2,087

 

 

$

2,282

 

 

$

7,124

 

 

$

6,020

 

Tax impact of adjustments1

 

(370

)

 

 

(416

)

 

 

(1,760

)

 

 

(1,427

)

Adjusted net income

$

6,227

 

 

$

8,287

 

 

$

36,946

 

 

$

26,049

 

Adjusted net income margin

 

5.0

%

 

 

6.7

%

 

 

7.1

%

 

 

5.3

%

 

 

 

 

 

 

 

 

Diluted earnings per share

$

0.24

 

 

$

0.35

 

 

$

1.67

 

 

$

1.15

 

Per share impact of adjustments to net income

 

0.09

 

 

 

0.10

 

 

 

0.28

 

 

 

0.25

 

Adjusted earnings per share

$

0.33

 

 

$

0.45

 

 

$

1.96

 

 

$

1.39

 

 

Weighted average diluted shares outstanding

 

18,989

 

 

 

18,555

 

 

 

18,893

 

 

 

18,724

 

_____

1The tax impact of each adjustment is calculated using the effective tax rate in the relevant jurisdictions.


EXHIBIT 2: EBITDA, adjusted EBITDA, and adjusted EBITDA margin
We define “EBITDA” as net income before the effect of the following items: interest (income) / expense, net, income tax expense / (benefit), and depreciation and amortization. We define “adjusted EBITDA” as EBITDA before the effect of the following items: non-recurring expenses (including domestic filer conversion, severance, legal and settlement, and Pandemic costs, as applicable), warrant contra revenue, foreign currency gains, share-based compensation expense, gain on disposal of subsidiaries and lease terminations. Adjusted EBITDA margin is a non-GAAP profitability measure that represents adjusted EBITDA divided by revenue. The following table provides a reconciliation of net income to adjusted EBITDA for the periods presented:

 

 

Three months ended June 30, 

 

Twelve months ended June 30, 

($000s)

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Net income

 

$

4,510

 

 

$

6,421

 

 

$

31,582

 

 

$

21,456

 

Net income margin

 

 

3.6

%

 

 

5.2

%

 

 

6.0

%

 

 

4.4

%

 

 

 

 

 

 

 

 

 

Interest (income) / expense, net

 

 

(10

)

 

 

169

 

 

 

152

 

 

 

1,246

 

Income tax expense / (benefit)

 

 

3,806

 

 

 

(1,124

)

 

 

8,744

 

 

 

(2,077

)

Depreciation and amortization

 

 

5,052

 

 

 

5,014

 

 

 

18,985

 

 

 

18,100

 

EBITDA

 

$

13,358

 

 

$

10,480

 

 

$

59,463

 

 

$

38,725

 

Non-recurring expenses

 

 

1,348

 

 

 

1,502

 

 

 

2,224

 

 

 

3,256

 

Warrant contra revenue

 

 

234

 

 

 

259

 

 

 

1,090

 

 

 

970

 

Foreign currency gain

 

 

(379

)

 

 

(34

)

 

 

(801

)

 

 

(57

)

Share-based compensation expense

 

 

633

 

 

 

555

 

 

 

4,606

 

 

 

1,851

 

Gain on sale of subsidiaries

 

 

 

 

 

 

 

 

(246

)

 

 

 

Gain on lease terminations

 

 

251

 

 

 

 

 

 

251

 

 

 

 

Adjusted EBITDA

 

$

15,445

 

 

$

12,762

 

 

$

66,587

 

 

$

44,745

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

 

12.4

%

 

 

10.3

%

 

 

12.7

%

 

 

9.1

%


EXHIBIT 3: Free cash flow
We define “free cash flow” as net cash provided by operating activities less capital expenditures.

 

Three months ended June 30, 

 

Twelve months ended June 30, 

 

2023

 

2022

 

2023

 

2022

($000s)

 

 

 

 

 

 

 

Net cash provided by operating activities

$

17,435

 

$

25,190

 

$

41,859

 

$

40,006

Less: capital expenditures

 

3,721

 

 

2,707

 

 

18,952

 

 

25,919

Free cash flow

$

13,714

 

$

22,483

 

$

22,907

 

$

14,087


EXHIBIT 4: Net cash
We define “net cash” as total cash and cash equivalents less debt.

($000s)

June 30,
2023

 

June 30,
2022

Cash and cash equivalents

$

57,429

 

$

48,831

 

 

 

 

Debt

 

 

 

Current

$

413

 

$

15,079

Non-current

 

600

 

 

661

Total debt

$

1,013

 

$

15,740

Net cash

$

56,416

 

$

33,091



Advertisement