[August 13, 2018] |
|
Absolute Reports Fiscal 2018 Fourth Quarter and Annual Financial Results
Absolute (TSX:
ABT), the endpoint visibility and control company, today announced
financial results for the three months and fiscal year ended June 30,
2018. All dollar figures are unaudited and stated in U.S. dollars,
unless otherwise indicated.
"Our fourth-quarter performance was highlighted by continued momentum
within our Enterprise sales teams, including particularly strong
performances in the healthcare, financial services and professional
services verticals," said Steve Munford, interim chief executive officer
at Absolute. "Moving into our new fiscal year, we expect to increase our
emphasis on these verticals while leveraging our strong OEM channel
relationships to drive new customer acquisition opportunities.
Incremental investments in these focus areas will be funded within our
existing cost structure, meaning continued operating margin expansion as
our top line continues to grow."
Key Financial Metrics
-
Commercial recurring revenue in Q4-F2018 was $22.9 million,
representing a year-over-year increase of 5%. F2018 commercial
recurring revenue was $88.9 million, increasing 4% over F2017.
-
Total revenue in Q4-F2018 was $24.1 million, representing a
year-over-year increase of 4%. F2018 total revenue was $93.6 million,
representing an increase of 3% over the prior year.
-
The Commercial Annual Contract Value (ACV) Base(1) at June
30, 2018, was $91.5 million, an increase of 4% year-over-year and 1%
sequentially.
-
The Enterprise portion of the ACV Base increased 12% year-over-year
and was up 2% sequentially. Enterprise customers represented 53% of
the ACV Base at June 30, 2018, compared with 49% in the prior year.
The Public Sector portion of the ACV Base decreased 3% year-over-year
and increased 1% sequentially.
-
Net ACV Retention from existing Absolute customers was 101% during
Q4-F2018, compared with 99% in Q4-F2017.
-
Incremental ACV from New Customers was $0.8 million in Q4-F2018, and
was $3.4 million in F2018, compared with $0.8 million and $4.4 million
in the respective periods of F2017.
-
Adjusted EBITDA in Q4-F2018 was $3.1 million, or 13% of revenue,
compared with $2.0 million, or 9% of revenue, in Q4-F2017. For F2018,
Adjusted EBITDA was $9.2 million, or 10% of revenue, compared with
$7.9 million, or 9% of revenue in the prior year.
-
Cash generated from operating activities in Q4-F2018 was $5.0 million
compared with $0.7 million in Q4-F2017. For F2018, cash generated from
operating activities was $12.5 million, compared with $1.0 million in
the prior year period. The Q4-F2018 and F2018 figures were net of a
tax refund of $2.3 million and the F2017 figure was net of
reorganization and income tax payments of $6.0 million.
-
Absolute paid a quarterly dividend of CAD$0.08 per common share during
Q4-F2018.
Products and Organizational Developments
-
In April 2018, we announced the General Data Protection Regulation
("GDPR") Data Risk and Endpoint Readiness Assessments to help global
organizations identify and secure their sensitive data and devices in
order prepare for the commencement of GDPR. The assessment delivers a
measurable estimate of risk and actionable recommendations to improve
endpoint hygiene as well as insights into where sensitive data is at
risk of being accessed, stored or shared.
-
In April 2018, the Absolute platform was recognized by three award
programs. Cyber Defense Magazine's 2018 InfoSec Awards recognized the
Absolute platform at RSA Conference 2018 as a winner in Endpoint
Security. The Absolute platform was also named a Bronze winner in the
14th Annual 2018 Info Security Products Guide's Global Excellence
Awards in the endpoint security category. Finally, the Absolute
platform, featuring Reach, was also recognized recently as a finalist
in endpoint security by the 2018 Cybersecurity Excellence Awards.
|
|
|
|
|
|
|
|
|
Summary of Key Financial Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
USD Millions, except per-share data
|
|
Q4
|
|
|
|
YTD
|
|
|
|
F2018
|
|
F2017
|
|
Change
|
|
F2018
|
|
F2017
|
|
Change
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial recurring(1)
|
|
$
|
22.9
|
|
|
$
|
21.9
|
|
|
5
|
%
|
|
$
|
88.9
|
|
|
$
|
85.4
|
|
|
4
|
%
|
Other
|
|
$
|
1.2
|
|
|
$
|
1.3
|
|
|
(11
|
%)
|
|
$
|
4.7
|
|
|
$
|
5.8
|
|
|
(19
|
%)
|
Total
|
|
$
|
24.1
|
|
|
$
|
23.2
|
|
|
4
|
%
|
|
$
|
93.6
|
|
|
$
|
91.2
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2)
|
|
$
|
3.1
|
|
|
$
|
2.0
|
|
|
57
|
%
|
|
$
|
9.2
|
|
|
$
|
7.9
|
|
|
16
|
%
|
As a percentage of revenue
|
|
|
13
|
%
|
|
|
9
|
%
|
|
|
|
|
10
|
%
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
2.6
|
|
|
$
|
(2.1
|
)
|
|
222
|
%
|
|
$
|
3.1
|
|
|
$
|
(5.0
|
)
|
|
163
|
%
|
Per share (basic)
|
|
$
|
0.06
|
|
|
$
|
(0.05
|
)
|
|
|
|
$
|
0.08
|
|
|
$
|
(0.13
|
)
|
|
|
Per share (diluted)
|
|
$
|
0.06
|
|
|
$
|
(0.05
|
)
|
|
|
|
$
|
0.08
|
|
|
$
|
(0.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash from (used in) operating activities
|
|
$
|
5.0
|
|
|
$
|
0.7
|
|
|
611
|
%
|
|
$
|
12.5
|
|
|
$
|
1.0
|
|
|
1119
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
$
|
2.5
|
|
|
$
|
2.3
|
|
|
6
|
%
|
|
$
|
10.1
|
|
|
$
|
9.5
|
|
|
6
|
%
|
Per share (CAD)
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
-
|
|
|
$
|
0.32
|
|
|
$
|
0.32
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, equivalents and short-term investments
|
|
$
|
34.3
|
|
|
$
|
32.9
|
|
|
4
|
%
|
|
|
|
|
|
|
Total assets
|
|
$
|
97.0
|
|
|
$
|
98.3
|
|
|
(1
|
%)
|
|
|
|
|
|
|
Deferred revenue
|
|
$
|
139.2
|
|
|
$
|
138.4
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding
|
|
|
40.2
|
|
|
|
39.7
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.
|
|
Commercial recurring revenue represents revenue derived from term
licenses and recurring managed services, both of which are included
as part of our Commercial ACV Base. Other revenue represents revenue
derived from professional services and ancillary product lines,
including consumer products.
|
2.
|
|
"Adjusted EBITDA" is used as a profitability measure. Please refer
to the "Non-IFRS Measures" section of the Company's June 30, 2018
MD&A for further discussion on this measure.
|
|
|
|
F2019 Corporate Outlook
The Company's outlook for F2019 is as follows:
-
Revenue is expected to be between $96.0 million and $99.0 million,
representing 3% to 6% annual growth;
-
Adjusted EBITDA is expected to be between 13% and 16% of revenue;
-
Cash from operating activities is expected to be between 10% and 14%
of revenue; and
-
Capital expenditures are expected to be between $3.5 million and $4.0
million.
Quarterly Dividend
On July 23, 2018, the Company declared a quarterly dividend of CAD$0.08
per share on its common shares, payable in cash on August 23, 2018, to
shareholders of record at the close of business on August 2, 2018.
Quarterly Filings
Management's Discussion and Analysis (MD&A) and Consolidated Financial
Statements and the notes thereto for the fiscal year ended June 30, 2018
can be obtained today from Absolute's corporate website at www.absolute.com.
The documents will also be available at www.sedar.com.
Notice of Conference Call
Absolute will hold a conference call to discuss the Company's Q4-F2018
results on Monday, August 13, 2018, at 5:00 p.m. ET. All interested
parties can join the call by dialing 647-427-7450 or 888-231-8191.
Please dial in 15 minutes prior to the call to secure a line. The
conference call will be archived for replay until Monday, August 20,
2018, at midnight ET. To access the archived conference call, please
dial 416-849-0833 or 1-855-859-2056 and enter the reservation code
2580187.
A live audio webcast of the conference call will be available at www.absolute.com
and https://bit.ly/2JswxK1.
Please connect at least 15 minutes prior to the conference call to
ensure adequate time for any software download that may be required to
join the webcast. An archived replay of the webcast will be available on
the Company's website for 90 days.
Non-IFRS Measures and Definitions Throughout this press
release, the Company refers to a number of measures that the Company
believes are meaningful in the assessment of the Company's performance.
All these metrics are nonstandard measures under International Financial
Reporting Standards (-IFRS-), and are unlikely to be comparable to
similarly titled measures reported by other companies. Readers are
cautioned that the disclosure of these items is meant to add to, and not
replace, the discussion of financial results or cash flows from
operations as determined in accordance with IFRS. For a discussion of
the purpose of these non-IFRS measures, please refer to the Company's
June 30, 2018 MD&A on SEDAR at www.sedar.com.
These measures, as well as their method of calculation or reconciliation
to IFRS measures, are as follows:
1) Commercial ACV Base, Net ACV Retention and ACV from New Customers As
the majority of the Company's customer contracts are sold under
multiyear term licenses, there is a significant lag between the timing
of the billing and the associated revenue recognition. As a result, the
Company focuses on the aggregate annualized value of its subscriptions
under contract, measured by Annual Contract Value, as an indicator of
its future revenues.
Commercial ACV Base measures the amount of recurring annual revenue
Absolute will receive from its commercial customers under contract at a
point in time, and therefore is an indicator of the Company's future
revenue streams. Net ACV Retention measures the percentage increase or
decrease in the Commercial ACV Base at the end of a period for the
customers that made up the Commercial ACV Base at the beginning of the
same period. This metric provides insight into the effectiveness of
Absolute's customer retention and expansion functions. ACV from New
Customers measures the addition to the Commercial ACV Base from sales to
new commercial customers during the quarter.
We believe that increases in the amount of ACV from New Customers, and
improvement in the Company's Net ACV Retention, will grow our Commercial
ACV Base and, in turn, our future revenues.
2) Adjusted EBITDA Management believes that analyzing
operating results exclusive of significant noncash items or items not
controllable in the period provides a useful measure of the Company's
performance. The term "Adjusted EBITDA" refers to earnings before
deducting interest and investment gains (losses), income taxes,
amortization of acquired intangible assets and property and equipment,
foreign exchange gain or loss, share-based compensation, and
restructuring and reorganization charges and post-retirement benefits.
The items excluded in the determination of Adjusted EBITDA are
share-based compensation, amortization of acquired intangibles,
amortization of property and equipment, and restructuring and
reorganization charges and certain post-retirement benefits.
3) Adjusted Operating Expenses A number of significant
noncash or nonrecurring expenses are reported in the Company's Cost of
Revenue and Operating Expenses. Management believes that analyzing these
expenses exclusive of these noncash or nonrecurring items provides a
useful measure of the cash invested in the operations of its
business. The items excluded in the determination of Adjusted Operating
Expenses are share-based compensation, amortization of acquired
intangible assets, amortization of property and equipment, and
restructuring and reorganization charges and certain post-retirement
benefits. For a description of the reasons these items are adjusted,
please refer to the "Non-IFRS Measures" section of the June 30, 2018,
MD&A.
About Absolute Absolute provides visibility and resilience
for every endpoint with self-healing endpoint security and
always-connected IT asset management to protect devices, data,
applications and users - on and off the network. Bridging the gap
between security and IT operations, only Absolute gives enterprises
visibility they can act on to protect every endpoint, remediate
vulnerabilities, and ensure compliance in the face of insider and
external threats. Absolute's patented Persistence technology is already
embedded in the firmware of PC and mobile devices and trusted by over
12,000 customers worldwide. For the latest information, visit www.absolute.com
and follow us at @absolutecorp.
Forward-Looking Statements
This press release contains forward-looking statements and financial
outlook that involve risks and uncertainties. These forward-looking
statements and financial outlook relate to, among other things, the
expected performance, functionality and availability of the Company's
services and products, and other expectations, intentions and plans
contained in this press release that are not historical facts. When used
in this press release, the words "plan," "expect," "believe" and similar
expressions generally identify forward-looking statements. These
statements reflect the Company's current expectations. They are subject
to a number of risks and uncertainties, including, but not limited to,
changes in technology and general market conditions. In light of the
many risks and uncertainties, readers of the press release should
understand that Absolute cannot assure them that the forward-looking
statements and financial outlook contained in this press release will be
realized. Furthermore, the forward-looking statements and financial
outlook contained in this press release are made as of the date hereof
and the Company does not undertake any obligation to update publicly or
to revise any of the included forward-looking statements and financial
outlook, whether as a result of new information, future events or
otherwise, except as may be required by applicable securities laws.
©2018 Absolute Software Corporation. All rights reserved. Absolute and
Persistence are registered trademarks of Absolute Software Corporation.
For patent information, visit www.absolute.com/patents.
The Toronto Stock Exchange has neither approved nor disapproved of the
information contained in this news release.
|
|
|
|
|
ABSOLUTE SOFTWARE CORPORATION Consolidated
Statements of Financial Position (Expressed in United
States dollars) (Unaudited)
|
|
|
|
|
|
|
|
June 30, 2018
|
|
June 30, 2017
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
CURRENT
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
33,956,988
|
|
|
$
|
32,511,093
|
|
Short-term investments
|
|
|
372,316
|
|
|
|
366,789
|
|
Trade and other receivables
|
|
|
17,302,871
|
|
|
|
19,460,872
|
|
Income tax receivable
|
|
|
345,228
|
|
|
|
83,487
|
|
Prepaid expenses and other
|
|
|
2,455,977
|
|
|
|
2,419,881
|
|
|
|
|
54,433,380
|
|
|
|
54,842,122
|
|
PROPERTY AND EQUIPMENT
|
|
|
5,962,829
|
|
|
|
6,304,152
|
|
DEFERRED INCOME TAX ASSETS
|
|
|
23,318,605
|
|
|
|
22,286,804
|
|
INTANGIBLE ASSETS AND GOODWILL
|
|
|
13,316,129
|
|
|
|
14,894,518
|
|
|
|
$
|
97,030,943
|
|
|
$
|
98,327,596
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
CURRENT
|
|
|
|
|
Trade and other payables
|
|
$
|
13,676,397
|
|
|
$
|
13,079,456
|
|
Income tax payable
|
|
|
407,226
|
|
|
|
-
|
|
Accrued warranty
|
|
|
270,000
|
|
|
|
570,000
|
|
Deferred revenue - current
|
|
|
75,325,574
|
|
|
|
72,361,648
|
|
|
|
|
89,679,197
|
|
|
|
86,011,104
|
|
|
|
|
|
|
DEFERRED REVENUE
|
|
|
63,861,112
|
|
|
|
66,040,653
|
|
|
|
|
153,540,309
|
|
|
|
152,051,757
|
|
COMMITMENTS
|
|
|
|
|
CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' DEFICIENCY
|
|
|
|
|
Share capital
|
|
|
68,362,445
|
|
|
|
64,875,130
|
|
Equity reserve
|
|
|
36,972,197
|
|
|
|
36,254,893
|
|
Treasury shares
|
|
|
(359,973
|
)
|
|
|
(499,443
|
)
|
Deficit
|
|
|
(161,484,035
|
)
|
|
|
(154,354,741
|
)
|
|
|
|
(56,509,366
|
)
|
|
|
(53,724,161
|
)
|
|
|
$
|
97,030,943
|
|
|
$
|
98,327,596
|
|
|
|
|
|
|
|
ABSOLUTE SOFTWARE CORPORATION Consolidated
Statements of Operations and Comprehensive Income (Loss) Three
months and year ended June 30, 2018 and 2017 (Expressed
in United States dollars) (Unaudited)
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Year ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE
|
|
$
|
24,075,168
|
|
|
$
|
23,184,480
|
|
|
$
|
93,621,832
|
|
|
$
|
91,210,550
|
|
|
|
|
|
|
|
|
|
|
COST OF REVENUE
|
|
|
3,347,432
|
|
|
|
3,612,129
|
|
|
|
14,361,888
|
|
|
|
14,450,858
|
|
|
|
|
|
|
|
|
|
|
GROSS MARGIN
|
|
|
20,727,736
|
|
|
|
19,572,351
|
|
|
|
79,259,944
|
|
|
|
76,759,692
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
10,213,879
|
|
|
|
10,862,189
|
|
|
|
40,912,473
|
|
|
|
44,381,582
|
|
Research and development
|
|
|
4,818,759
|
|
|
|
4,347,797
|
|
|
|
20,054,992
|
|
|
|
17,524,536
|
|
General and administration
|
|
|
3,408,748
|
|
|
|
3,304,667
|
|
|
|
12,358,472
|
|
|
|
12,851,255
|
|
Share-based compensation
|
|
|
1,409,027
|
|
|
|
743,888
|
|
|
|
3,055,632
|
|
|
|
3,971,161
|
|
|
|
|
19,850,413
|
|
|
|
19,258,541
|
|
|
|
76,381,569
|
|
|
|
78,728,534
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME (LOSS)
|
|
|
877,323
|
|
|
|
313,810
|
|
|
|
2,878,375
|
|
|
|
(1,968,842
|
)
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSE
|
|
|
|
|
|
|
|
|
Interest income, net
|
|
|
86,204
|
|
|
|
8,200
|
|
|
|
145,872
|
|
|
|
81,546
|
|
Foreign exchange loss
|
|
|
(122,679
|
)
|
|
|
(79,296
|
)
|
|
|
(164,394
|
)
|
|
|
(119,881
|
)
|
|
|
|
(36,475
|
)
|
|
|
(71,096
|
)
|
|
|
(18,522
|
)
|
|
|
(38,335
|
)
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) BEFORE INCOME TAXES
|
|
|
840,848
|
|
|
|
242,714
|
|
|
|
2,859,853
|
|
|
|
(2,007,177
|
)
|
|
|
|
|
|
|
|
|
|
INCOME TAX RECOVERY (EXPENSE)
|
|
|
1,711,000
|
|
|
|
(2,335,000
|
)
|
|
|
251,000
|
|
|
|
(2,944,000
|
)
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) AND
COMPREHENSIVE INCOME (LOSS)
|
|
$
|
2,551,848
|
|
|
$
|
(2,092,286
|
)
|
|
$
|
3,110,853
|
|
|
$
|
(4,951,177
|
)
|
|
|
|
|
|
|
|
|
|
BASIC INCOME (LOSS) PER SHARE
|
|
$
|
0.06
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.08
|
|
|
$
|
(0.13
|
)
|
DILUTED INCOME (LOSS) PER SHARE
|
|
$
|
0.06
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.08
|
|
|
$
|
(0.13
|
)
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC
|
|
|
40,204,331
|
|
|
|
39,183,227
|
|
|
|
40,028,465
|
|
|
|
39,082,732
|
|
|
|
|
|
|
|
|
|
|
|
ABSOLUTE SOFTWARE CORPORATION Condensed
Consolidated Statement of Changes in Shareholders' Deficiency (Expressed
in United States dollars) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Capital
|
|
|
|
|
|
|
|
|
|
|
Number of Common shares
|
|
Amount
|
|
Equity reserve
|
|
Treasury shares
|
|
Deficit
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE, JUNE 30, 2016
|
|
38,881,307
|
|
|
$
|
58,607,382
|
|
|
$
|
36,732,175
|
|
|
$
|
-
|
|
|
$
|
(139,049,869
|
)
|
|
$
|
(43,710,312
|
)
|
Shares issued on options exercised
|
|
661,838
|
|
|
|
4,039,782
|
|
|
|
(1,313,196
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
2,726,586
|
|
Shares issued under Employee Share Purchase Plan
|
|
84,455
|
|
|
|
361,477
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
361,477
|
|
Shares issued under Phantom Share Unit plan
|
|
327,145
|
|
|
|
2,281,206
|
|
|
|
(2,281,206
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shares issued under Performance and Restricted Share Unit plan
|
|
7,104
|
|
|
|
35,131
|
|
|
|
(35,131
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shares repurchased and cancelled under the Normal Course Issuer Bid
|
|
(280,100
|
)
|
|
|
(449,848
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(876,845
|
)
|
|
|
(1,326,693
|
)
|
Treasury shares repurchased under the Normal Course Issuer Bid
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(499,443
|
)
|
|
|
-
|
|
|
|
(499,443
|
)
|
Share-based compensation expense
|
|
-
|
|
|
|
-
|
|
|
|
3,152,251
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,152,251
|
|
Dividends paid
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(9,476,850
|
)
|
|
|
(9,476,850
|
)
|
Net loss and total comprehensive loss
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,951,177
|
)
|
|
|
(4,951,177
|
)
|
BALANCE, JUNE 30, 2017
|
|
39,681,749
|
|
|
$
|
64,875,130
|
|
|
$
|
36,254,893
|
|
|
$
|
(499,443
|
)
|
|
$
|
(154,354,741
|
)
|
|
$
|
(53,724,161
|
)
|
Shares issued on options exercised
|
|
334,750
|
|
|
|
2,219,174
|
|
|
|
(568,506
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
1,650,668
|
|
Shares issued under Employee Share Purchase Plan
|
|
99,477
|
|
|
|
440,714
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
440,714
|
|
Shares issued under Phantom Share Unit plan
|
|
50,812
|
|
|
|
297,786
|
|
|
|
(297,786
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Shares issued under Performance and Restricted Share Unit plan
|
|
107,243
|
|
|
|
602,822
|
|
|
|
(751,474
|
)
|
|
|
139,470
|
|
|
|
-
|
|
|
|
(9,182
|
)
|
Shares repurchased and cancelled under the Normal Course Issuer Bid
|
|
(49,800
|
)
|
|
|
(73,181
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(172,243
|
)
|
|
|
(245,424
|
)
|
Share-based compensation expense
|
|
-
|
|
|
|
-
|
|
|
|
2,335,070
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,335,070
|
|
Dividends paid
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(10,067,904
|
)
|
|
|
(10,067,904
|
)
|
Net income and total comprehensive income
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,110,853
|
|
|
|
3,110,853
|
|
BALANCE, JUNE 30, 2018
|
|
40,224,231
|
|
|
$
|
68,362,445
|
|
|
$
|
36,972,197
|
|
|
$
|
(359,973
|
)
|
|
$
|
(161,484,035
|
)
|
|
$
|
(56,509,366
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABSOLUTE SOFTWARE CORPORATION Condensed
Consolidated Statements of Cash Flows Three months and
year ended June 30, 2018 and 2017 (Expressed in United
States dollars) (Unaudited)
|
|
|
|
|
|
|
|
Three months ended
June 30,
|
|
Year ended
June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
2,551,848
|
|
|
$
|
(2,092,286
|
)
|
|
$
|
3,110,853
|
|
|
$
|
(4,951,177
|
)
|
Items not involving cash
|
|
|
|
|
|
|
|
|
Amortization of property and equipment
|
|
|
823,524
|
|
|
|
808,239
|
|
|
|
3,215,924
|
|
|
|
2,971,483
|
|
Amortization of acquired intangible assets
|
|
|
-
|
|
|
|
108,750
|
|
|
|
51,250
|
|
|
|
204,676
|
|
Amortization of intangible assets - contract costs and brand
|
|
|
2,274,011
|
|
|
|
2,250,650
|
|
|
|
9,129,915
|
|
|
|
9,017,238
|
|
Share-based compensation
|
|
|
979,924
|
|
|
|
743,888
|
|
|
|
2,335,070
|
|
|
|
3,971,161
|
|
Deferred income taxes
|
|
|
(2,521,194
|
)
|
|
|
1,368,574
|
|
|
|
(1,031,801
|
)
|
|
|
66,587
|
|
Amortization of investment premium
|
|
|
-
|
|
|
|
1,567
|
|
|
|
-
|
|
|
|
468,452
|
|
Change in non-cash working capital
|
|
|
|
|
|
|
|
|
Trade and other receivables
|
|
|
(2,889,564
|
)
|
|
|
(7,798,007
|
)
|
|
|
2,158,001
|
|
|
|
1,677,479
|
|
Income taxes receivable
|
|
|
1,559,235
|
|
|
|
146,662
|
|
|
|
(261,741
|
)
|
|
|
(3,450,524
|
)
|
Prepaid expenses and other
|
|
|
(33,949
|
)
|
|
|
(29,194
|
)
|
|
|
(36,096
|
)
|
|
|
(40,647
|
)
|
Intangible assets - contract costs and brand additions
|
|
|
(2,059,926
|
)
|
|
|
(2,769,286
|
)
|
|
|
(7,602,776
|
)
|
|
|
(8,642,571
|
)
|
Trade and other payables
|
|
|
1,281,365
|
|
|
|
1,715,210
|
|
|
|
589,445
|
|
|
|
(800,721
|
)
|
Income taxes payable
|
|
|
407,226
|
|
|
|
-
|
|
|
|
407,226
|
|
|
|
-
|
|
Accrued warranty
|
|
|
(70,000
|
)
|
|
|
80,000
|
|
|
|
(300,000
|
)
|
|
|
110,000
|
|
Deferred revenue
|
|
|
2,696,681
|
|
|
|
6,167,899
|
|
|
|
784,385
|
|
|
|
428,139
|
|
|
|
|
|
|
|
|
|
|
CASH FROM OPERATING ACTIVITIES
|
|
|
4,999,181
|
|
|
|
702,666
|
|
|
|
12,549,655
|
|
|
|
1,029,575
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(188,599
|
)
|
|
|
(319,175
|
)
|
|
|
(2,909,081
|
)
|
|
|
(4,287,421
|
)
|
Purchase of intangible assets
|
|
|
-
|
|
|
|
(160,000
|
)
|
|
|
-
|
|
|
|
(160,000
|
)
|
Income taxes paid on disposal of business unit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,623,890
|
)
|
Proceeds from investments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
13,218,146
|
|
Proceeds from sale of investments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,405,000
|
|
|
|
|
|
|
|
|
|
|
CASH (USED IN) FROM INVESTING ACTIVITIES
|
|
|
(188,599
|
)
|
|
|
(479,175
|
)
|
|
|
(2,909,081
|
)
|
|
|
16,551,835
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
(2,496,900
|
)
|
|
|
(2,349,244
|
)
|
|
|
(10,067,904
|
)
|
|
|
(9,476,850
|
)
|
Repurchase of common shares for cancellation
|
|
|
-
|
|
|
|
-
|
|
|
|
(245,424
|
)
|
|
|
(1,326,693
|
)
|
Purchase of treasury shares
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(499,443
|
)
|
Issuance of common shares
|
|
|
126,205
|
|
|
|
370,035
|
|
|
|
2,151,073
|
|
|
|
3,127,733
|
|
|
|
|
|
|
|
|
|
|
CASH USED IN FINANCING ACTIVITIES
|
|
|
(2,370,695
|
)
|
|
|
(1,979,209
|
)
|
|
|
(8,162,255
|
)
|
|
|
(8,175,253
|
)
|
|
|
|
|
|
|
|
|
|
FOREIGN EXCHANGE EFFECT ON CASH
|
|
|
(15,989
|
)
|
|
|
61,798
|
|
|
|
(32,424
|
)
|
|
|
12,084
|
|
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
|
2,423,898
|
|
|
|
(1,693,920
|
)
|
|
|
1,445,895
|
|
|
|
9,418,241
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
|
31,533,090
|
|
|
|
34,205,013
|
|
|
|
32,511,093
|
|
|
|
23,092,852
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
$
|
33,956,988
|
|
|
$
|
32,511,093
|
|
|
$
|
33,956,988
|
|
|
$
|
32,511,093
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20180813005618/en/
[ Back To TMCnet.com's Homepage ]
|