- Q3 2024 Highlights
- Significant backlog of $4.6
billion at quarter-end, up 49% YoY
- Strong top line growth with revenues of $282.4 million, up 38% YoY
- Solid profitability with adjusted EBITDA1 of
$55.5 million, up 30% YoY, and
adjusted EBITDA margin1 of 19.7%
- Solid adjusted net income1 of $34.7 million, up 60% YoY, and adjusted diluted
earnings per share1 of $0.28, up 56% YoY
- Strong operating cash flow of $258.8
million
- Net debt to adjusted EBITDA1 ratio of 0.8x at
quarter-end
- Updated 2024 full-year financial outlook
- Raised revenue guidance, narrowed adjusted EBITDA guidance
and reaffirmed capital expenditures guidance
- Reaffirmed positive free cash flow in 2024
BRAMPTON, ON, Nov. 15,
2024 /PRNewswire/ - MDA Space Ltd. (TSX: MDA), a
trusted space mission partner to the rapidly expanding global space
industry, today announced its financial results for the third
quarter ended September 30, 2024.
"In Q3, the MDA Space team delivered another strong quarter with
double digit growth in our top and bottom lines as we continued to
execute and convert our backlog," said Mike
Greenley, Chief Executive Officer of MDA Space.
"The team continued to execute on our major programs,
successfully conducting the preliminary design review for the
Canadarm3 program, a critical milestone for the program. We also
made significant progress on MDA CHORUS™, our next generation Earth
Observation constellation, completing the spacecraft assembly and
commencing spacecraft integration and testing. And in our Satellite
Systems business, the team made solid progress advancing the
engineering work for the Telesat Lightspeed program. In Q3, we also
broke ground on our Satellite Systems facility expansion in
Quebec which will add 185,000
square feet of advanced manufacturing capacity," continued Mr.
Greenley.
"I am also pleased to welcome Guillaume
Lavoie to the MDA Space Team as Chief Financial Officer.
Guillaume brings a wealth of financial leadership experience and
will be instrumental in supporting our long-term growth plans and
helping us deliver successfully for our customers and
shareholders."
Q3 2024 HIGHLIGHTS
- Backlog of $4.6 billion at
quarter-end provides good revenue visibility for 2025 and beyond
and was up 49% compared to Q3 2023. The year-over-year increase in
backlog is driven by new order bookings including the $1 billion award for Phases C/D of the Canadarm3
program announced in Q2 2024.
- Revenues of $282.4 million in Q3
2024 were up 38.0% year-over-year driven by higher work volumes
across the business with strong contributions from the Satellite
Systems and Robotics & Space Operations businesses.
- Adjusted EBITDA of $55.5 million
in Q3 2024 compared to $42.8 million
in Q3 2023, representing an increase of $12.7 million (or 29.7%) year-over-year. Adjusted
EBITDA margin of 19.7% in Q3 2024 is consistent with the Company's
full year margin guidance of 19-20% and compares to adjusted EBITDA
margin of 20.9% reported in the third quarter of 2023.
- Adjusted net income for Q3 2024 was $34.7 million compared to $21.7 million in Q3 2023, representing an
increase of $13.0 million (or 59.9%)
year-over-year driven by higher operating income. Adjusted diluted
earnings per share of $0.28 in Q3
2024 compared to $0.18 in Q3 2023,
representing an increase of 55.6% year-over-year.
- Operating cash flow was $258.8
million in Q3 2024 compared to $(30.0) million in Q3 2023. The year-over-year
increase in operating cash flow was driven by positive working
capital contributions primarily related to the Telesat Lightspeed
program.
- At quarter-end, net debt to adjusted EBITDA ratio was 0.8x
compared to 2.4x as of December 2023
(2.0x as of June 30, 2024) as the
Company utilized its strong operating cash flow in Q3 2024 to make
repayments to its revolving credit facility and deleverage the
balance sheet while continuing to invest in its growth
initiatives.
_______________________
|
1 As defined in the "Non-IFRS
Financial Measures" section
|
2024 FINANCIAL OUTLOOK
As a trusted mission partner and leading global space technology
provider, we are leveraging our capabilities and expertise to
execute on targeted growth strategies across our end markets and
business areas. Our strategic initiatives, which span across our
three businesses, include investing in next generation space
technology and services, expanding our presence in high growth
markets and geographies, scaling and expanding skills, talent and
operations to meet current and future market demand and leveraging
strategic M&A to complement organic growth. We continue to make
good progress against our long-term strategic plan.
MDA Space is well positioned to capitalize on strong customer
demand and robust market activity given our diverse and proven
technology offerings. Our growth pipeline is significant and
underpinned by existing and new programs and our book of business
is healthy. We see activities ramping up in line with our
expectations and are encouraged by the team's solid execution.
For fiscal 2024, we are raising our full year revenue guidance
to $1,045 – $1,065 million from $1,020 – $1,060
million previously, representing robust year-over-year
growth of approximately 30% at the mid-point of guidance compared
to 2023 levels. We are narrowing our full year adjusted EBITDA
range to $205 – $210 million from $200 – $210 million
previously, representing approximately 19% – 20% adjusted EBITDA
margin. We reaffirm our expectations that capital expenditures will
be $200 – $220
million, comprising primarily growth investments to support
CHORUS and the previously outlined growth initiatives across our
three business areas. We continue to expect favourable working
capital contributions related to the Telesat Lightspeed program to
result in positive free cash flow in 2024 allowing us to continue
to deleverage our balance sheet
FINANCIAL OVERVIEW
KEY INDICATORS SUMMARY
|
Third Quarters
Ended
|
Nine Months
Ended
|
(in millions of
Canadian dollars, except per share data)
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Revenues
|
$
|
282.4
|
$
|
204.7
|
$
|
733.5
|
$
|
602.6
|
Gross profit
|
$
|
75.7
|
$
|
57.7
|
$
|
199.8
|
$
|
186.2
|
Gross margin
|
26.8 %
|
28.2 %
|
27.2 %
|
30.9 %
|
Adjusted
EBITDA2
|
$
|
55.5
|
$
|
42.8
|
$
|
146.2
|
$
|
132.1
|
Adjusted EBITDA
margin2
|
19.7 %
|
20.9 %
|
19.9 %
|
21.9 %
|
Adjusted Net
Income2
|
$
34.7
|
$ 21.7
|
$ 76.0
|
$ 70.1
|
Adjusted Diluted
EPS2
|
$
0.28
|
$ 0.18
|
$ 0.61
|
$ 0.58
|
|
As at
|
(in millions of
Canadian dollars, except for ratios)
|
September 30,
2024
|
December 31,
2023
|
Backlog
|
$
|
4,578.1
|
$
|
3,097.0
|
Net debt2 to
Adjusted TTM3 EBITDA ratio
|
|
0.8x
|
|
2.4x
|
REVENUES BY BUSINESS AREA
|
Third Quarters
Ended
|
Nine Months
Ended
|
(in millions of
Canadian dollars)
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Geointelligence
|
$
|
48.3
|
$
|
48.4
|
$
|
154.7
|
$
|
147.6
|
Robotics & Space
Operations
|
|
66.5
|
|
61.9
|
|
215.1
|
|
183.5
|
Satellite
Systems
|
|
167.6
|
|
94.4
|
|
363.7
|
|
271.5
|
Consolidated
revenues
|
$
|
282.4
|
$
|
204.7
|
$
|
733.5
|
$
|
602.6
|
Revenues
Consolidated revenues for the third quarter of 2024 were
$282.4 million, representing an
increase of $77.7 million (or 38.0%)
from the third quarter of 2023. The year-over-year increase in
revenues was driven by higher work volumes across our business,
with strong contributions from our Satellite Systems and Robotics
& Space Operations businesses.
By business area, revenues in Geointelligence for the third
quarter of 2024 were $48.3 million,
which represents a decrease of $0.1
million (or 0.2%) from the same period in 2023 reflecting
steady work volumes. Revenues in Robotics & Space Operations
for the third quarter of 2024 were $66.5
million, which represents an increase of $4.6 million (or 7.4%) from the same period in
2023. The year-over-year increase is primarily driven by higher
volume of work performed on the Canadarm3 program. Revenues in
Satellite Systems for the third quarter of 2024 were $167.6 million, which represents an increase of
$73.2 million (or 77.5%) from the
same period in 2023 driven by higher contributions in the latest
quarter from new programs including Telesat Lightspeed and the
authorization to proceed (ATP) for an undisclosed customer for a
NGSO satellite constellation (announced in Q4 2023).
Consolidated revenues for the nine months ended September 30, 2024 were $733.5 million, representing an increase of
$130.9 million (or 21.7%) from the
same period of 2023. The year-over-year increase in revenues was
primarily driven by increased work volume from our Satellite
Systems and Robotics & Space Operations businesses.
By business area, revenues in Geointelligence for the first nine
months of 2024 were $154.7 million,
which represents an increase of $7.1
million (or 4.8%) from the same period in 2023 reflecting
higher work volume on CSC and other new programs in 2024. Revenues
in Robotics & Space Operations for the first nine months of
2024 were $215.1 million, which
represents an increase of $31.6
million (or 17.2%) from the same period in 2023. The
year-over-year increase is primarily driven by the higher volume of
work performed on the Canadarm3 program. Revenues in Satellite
Systems for the first nine months of 2024 were $363.7 million, which represents an increase of
$92.2 million (or 34.0%) from the
same period in 2023 driven by higher contributions from new
programs including the Telesat Lightspeed program and the ATP for
an undisclosed customer for a NGSO satellite
constellation.
________________________
|
2 As defined in the "Non-IFRS
Financial Measures" section
3 TTM:
Trailing twelve months
|
Gross Profit and Gross Margin
Gross profit reflects our revenues less cost of revenues. Q3
2024 gross profit of $75.7 million
represents a $18.0 million (or 31.2%)
increase over Q3 2023 driven by higher work volume in the current
quarter. Gross margin in Q3 2024 was 26.8%, which is in line with
the Company's expectations and compares to gross margin of 28.2% in
Q3 2023. The year- over-year change in gross margin is driven by
evolving program mix and higher depreciation expense as new assets
come into service.
For the nine months ended September 30,
2024, gross profit of $199.8
million represents a $13.6
million (or 7.3%) increase over 2023 levels. Gross margin
for the nine months ended September 30,
2024 was 27.2% which is in line with the Company's
expectations and compares to 30.9% for the same period in 2023. The
year-over-year change in gross profit and gross margin metrics is
driven by evolving program mix and higher depreciation expense as
new assets come into service.
Adjusted EBITDA and Adjusted EBITDA Margin
Adjusted EBITDA for the third quarter of 2024 was $55.5 million compared with $42.8 million for the third quarter of 2023,
representing an increase of $12.7
million (or 29.7%) year-over-year driven by higher volume of
work and steady operating expenses. Adjusted EBITDA margin of 19.7%
for the third quarter of 2024 is consistent with the Company's full
year margin guidance of 19-20% and compares to adjusted EBITDA
margin of 20.9% reported in the third quarter of 2023.
Adjusted EBITDA for the nine months ended September 30, 2024 was $146.2 million compared with $132.1 million for the same period in 2023,
representing an increase of $14.1
million (or 10.7%) year-over-year. The improvement was
driven by higher volumes of work performed year-over-year somewhat
offset by program mix. Adjusted EBITDA margin was 19.9% for the
nine months ended September 30, 2024
compared with 21.9% for the same period in 2023.
Adjusted Net Income
Adjusted net income for the third quarter of 2024 was
$34.7 million compared with
$21.7 million for the third quarter
of 2023, representing an increase of $13.0
million (or 59.9%) year-over-year driven by higher operating
income in the latest quarter.
Adjusted net income for the nine months ended September 30, 2024 was $76.0 million compared with $70.1 million for the same period in 2023,
representing a increase of $5.9
million (or 8.4%) year-over-year driven by the
aforementioned gross profit variance.
Backlog
Backlog is comprised of our remaining performance obligations
which represent the transaction price of firm orders less inception
to date revenue recognized and excludes unexercised contract
options and indefinite delivery or indefinite quantity contracts.
Backlog as at September 30, 2024 was $4,578.1 million, an increase of $1,509.4 million compared with the backlog at
September 30, 2023 driven by new
order bookings, partially offset by continued conversion of our
backlog into revenue. The following table shows the build up of
backlog for Q3 2024 as compared with the same period in
2023.
|
Third Quarters
Ended
|
Nine Months
Ended
|
(in millions of
Canadian dollars)
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Opening
Backlog
|
$
|
4,596.0
|
$
|
1,098.3
|
$
|
3,097.0
|
$
|
1,378.2
|
Less: Revenue
recognized
|
|
(282.4)
|
|
(204.7)
|
|
(733.5)
|
|
(602.6)
|
Add: Order
Bookings
|
|
264.5
|
|
2,175.1
|
|
2,214.6
|
|
2,293.1
|
Ending
Backlog
|
$
|
4,578.1
|
$
|
3,068.7
|
$
|
4,578.1
|
$
|
3,068.7
|
CONFERENCE CALL AND WEBCAST
MDA Space will host a conference call and webcast to discuss
these financial results on Friday, November
15, 2024 at 8:30 a.m. ET.
Interested parties can join the call by dialing 416-764-8609
(Toronto area) or 1-888-390-0605
(toll-free North America) or
+44-800-652-2435 (toll-free United
Kingdom) and entering the conference ID 94799731. A live
webcast of the conference call and an accompanying slide
presentation will be available at
https://mda-en.investorroom.com/events-presentations.
A replay of the conference will be archived on the MDA Space
website following the call. Parties may also access a recording of
the call which will be available until November 22, 2024, by dialing 1-888-390-0541 and
entering the passcode 799731 #.
NON-IFRS FINANCIAL MEASURES
This press release refers to certain non-IFRS measures. These
measures are not recognized measures under IFRS, do not have a
standardized meaning prescribed by IFRS and therefore may not be
comparable to similar measures presented by other companies.
Rather, these measures are provided as additional information to
complement those IFRS measures by providing further understanding
of our results of operations from management's perspective.
Accordingly, the measures should not be considered in isolation nor
as a substitute for analysis of our financial information reported
under IFRS. We use non-IFRS measures, including EBITDA, Adjusted
EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted
Earnings per Share, Order Bookings, Net Debt and Free Cash Flow, to
provide investors with supplemental measures of our operating
performance and thus highlight trends in our core business that may
not otherwise be apparent when relying solely on IFRS measures. We
define EBITDA as net income (loss) before: i) depreciation and
amortization expenses, ii) provision for (recovery of) income
taxes, and iii) finance costs. Adjusted EBITDA is calculated by
adding to and deducting from EBITDA, as applicable, certain
expenses, costs, charges or benefits incurred in such period which
in management's view are either not indicative of underlying
business performance or impact the ability to assess the operating
performance of our business, including i) unrealized foreign
exchange gain or loss ii) unrealized gain or loss on financial
instruments and iii) share-based compensation expenses, and iv)
other items that may arise from time to time. Adjusted EBITDA
margin represents Adjusted EBITDA divided by revenue. Order
Bookings is the dollar sum of contract values of firm customer
contracts. Adjusted Net Income is calculated by adding to and
deducting from net income, as applicable, certain expenses, costs,
charges or benefits incurred in such period which in management's
view are either not indicative of underlying business performance
or impact the ability to assess the operating performance of our
business, including i) amortization of intangible assets related to
business combinations, ii) unrealized foreign exchange gain or
loss, iii) unrealized gain or loss on financial instruments, and
iv) share-based compensation expenses, and iv) other items that may
arise from time to time. Adjusted Earnings per Share represents
Adjusted Net Income divided by the weighted average number of
shares outstanding. Order Bookings is indicative of firm future
revenues; however, it does not provide a guarantee of future net
income and provides no information about the timing of future
revenue. Net Debt is the total carrying amount of long-term debt
including current portions, as presented in the Q2 2024 Financial
Statements, less cash (or plus bank indebtedness) and excluding any
lease liabilities. Net Debt is a liquidity metric used to determine
how well the Company can pay all of its debts if they were due
immediately. Free Cash Flow is a supplemental measure used to
monitor the availability of discretionary cash generated, and
available to the Company to repay debt, make strategic investments,
and meet other payment obligations. We define Free Cash Flow as
operating cash flows less net capital expenditures.
FORWARD-LOOKING STATEMENTS
This press release may contain forward‐looking information
within the meaning of applicable securities legislation, which
reflects the Company's current expectations regarding future
events. Forward‐looking information is based on a number of
assumptions and is subject to a number of risks and uncertainties,
many of which are beyond the Company's control, which could cause
actual results and events to differ materially from those that are
disclosed in or implied by such forward‐looking information. Such
risks and uncertainties include, but are not limited to the factors
discussed under "Risk Factors" in the Company's Annual Information
Form (AIF) dated February 28, 2024
and available on SEDAR+ at www.sedarplus.com. MDA Space does not
undertake any obligation to update such forward‐looking
information, whether as a result of new information, future events
or otherwise, except as expressly required by applicable law.
ABOUT MDA SPACE
Building the space between proven and possible, MDA Space
(TSX:MDA) is a trusted mission partner to the global space
industry. A robotics, satellite systems and geointelligence pioneer
with a 55-year+ story of world firsts and more than 450 missions,
MDA Space is a global leader in communications satellites, Earth
and space observation, and space exploration and infrastructure.
The MDA Space team of more than 3,000 space experts in Canada, the US and the UK has the knowledge
and know-how to turn an audacious customer vision into an
achievable mission – bringing to bear a one-of-a-kind mix of
experience, engineering excellence and wide-eyed wonder that's been
in our DNA since day one. For those who dream big and push
boundaries on the ground and in the stars to change the world for
the better, we'll take you there. For more information, visit
www.mda.space.
MDA Space Ltd.
Unaudited Interim Condensed Statement of Comprehensive Income
For the three and nine months ended September 30, 2024 and 2023
(In millions of Canadian dollars except per share
figures)
|
|
Three months
ended Sept. 30,
2024
|
Three months
ended Sept. 30,
2023
|
Nine months
ended Sept. 30,
2024
|
Nine months
ended Sept. 30,
2023
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
282.4
|
$
|
204.7
|
$
|
733.5
|
$
|
602.6
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
|
|
|
|
|
|
|
Materials, labour and
subcontractors
|
|
|
(197.0)
|
|
(138.2)
|
|
(502.6)
|
|
(394.0)
|
Depreciation and
amortization of assets
|
|
(9.7)
|
|
(8.8)
|
|
(31.1)
|
|
(22.4)
|
Gross
profit
|
|
|
75.7
|
|
57.7
|
|
199.8
|
|
186.2
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
Selling, general and
administration
|
|
|
(18.4)
|
|
(17.8)
|
|
(57.9)
|
|
(52.2)
|
Research and
development, net
|
|
|
(7.2)
|
|
(10.4)
|
|
(25.0)
|
|
(30.8)
|
Amortization of
intangible assets
|
|
|
(11.6)
|
|
(11.0)
|
|
(35.5)
|
|
(34.8)
|
Share-based
compensation
|
|
|
(3.0)
|
|
(2.8)
|
|
(8.6)
|
|
(6.9)
|
Operating
income
|
|
|
35.5
|
|
15.7
|
|
72.8
|
|
61.5
|
|
|
|
|
|
|
|
|
|
|
Other income
(expenses)
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss)
on financial instruments
|
|
|
—
|
|
1.0
|
|
1.2
|
|
(0.1)
|
Foreign exchange gain
(loss)
|
|
|
7.2
|
|
0.6
|
|
8.7
|
|
(0.8)
|
Finance
income
|
|
|
2.3
|
|
0.3
|
|
3.7
|
|
0.3
|
Finance
costs
|
|
|
(4.4)
|
|
(2.7)
|
|
(18.4)
|
|
(7.0)
|
Other income
|
|
|
—
|
|
—
|
|
6.6
|
|
—
|
Income before income
taxes
|
|
40.6
|
|
14.9
|
|
74.6
|
|
53.9
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
|
(11.1)
|
|
(5.6)
|
|
(20.3)
|
|
(18.6)
|
Net
income
|
|
|
29.5
|
|
9.3
|
|
54.3
|
|
35.5
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
Gain (loss) on
translation of foreign operations
|
|
(0.8)
|
|
0.3
|
|
(1.0)
|
|
—
|
Gain (loss) on cash
flow hedges
|
|
|
(5.1)
|
|
2.2
|
|
(3.2)
|
|
4.1
|
Remeasurement gain on
defined benefit plans
|
|
|
12.7
|
|
4.7
|
|
12.1
|
|
6.4
|
Total comprehensive
income
|
$
|
36.3
|
$
|
16.5
|
$
|
62.2
|
$
|
45.8
|
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.25
|
$
|
0.08
|
$
|
0.45
|
$
|
0.30
|
Diluted
|
|
|
0.24
|
|
0.08
|
|
0.44
|
|
0.29
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
120,107,965
|
119,329,839
|
119,874,946
|
119,191,837
|
Diluted
|
|
124,286,353
|
121,912,874
|
123,610,686
|
120,546,321
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MDA Space Ltd.
Unaudited Interim Condensed Statement of Financial Position
September 30, 2024
(In millions of Canadian dollars)
As at
|
|
September 30,
2024
|
December 31,
2023
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash
|
|
|
$
|
139.2
|
|
$
|
22.5
|
Trade and other
receivables
|
|
|
|
143.7
|
|
|
169.5
|
Unbilled
receivables
|
|
|
|
266.5
|
|
|
183.1
|
Inventories
|
|
|
|
10.1
|
|
|
9.9
|
Income taxes
receivable
|
|
|
|
44.7
|
|
|
47.3
|
Other current
assets
|
|
|
|
78.9
|
|
|
24.3
|
|
|
|
|
683.1
|
|
|
456.6
|
Non-current
assets:
|
|
|
|
|
|
|
|
Property, plant and
equipment
|
|
|
|
448.8
|
|
|
369.1
|
Right-of-use
assets
|
|
|
|
87.2
|
|
|
71.8
|
Intangible
assets
|
|
|
|
580.5
|
|
|
582.5
|
Goodwill
|
|
|
|
441.0
|
|
|
439.8
|
Deferred income tax
assets
|
|
|
|
14.2
|
|
|
14.9
|
Other non-current
assets
|
|
|
|
315.0
|
|
|
227.0
|
|
|
|
|
1,886.7
|
|
|
1,705.1
|
Total
assets
|
|
|
$
|
2,569.8
|
|
$
|
2,161.7
|
|
|
|
|
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
|
$
|
235.2
|
|
$
|
219.1
|
Income taxes
payable
|
|
|
|
3.1
|
|
|
4.4
|
Contract
liabilities
|
|
|
|
523.1
|
|
|
76.9
|
Current portion of net
employee benefit payable
|
|
|
|
48.7
|
|
|
57.4
|
Current portion of
lease liabilities
|
|
|
|
13.6
|
|
|
10.9
|
Other current
liabilities
|
|
|
|
1.7
|
|
|
4.5
|
|
|
|
|
825.4
|
|
|
373.2
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
Net employee defined
benefit payable
|
|
|
|
23.2
|
|
|
22.8
|
Lease
liabilities
|
|
|
|
90.9
|
|
|
75.2
|
Long-term
debt
|
|
|
|
293.8
|
|
|
438.9
|
Deferred income tax
liabilities
|
|
|
|
190.0
|
|
|
180.8
|
Other non-current
liabilities
|
|
|
|
6.6
|
|
|
6.1
|
|
|
|
|
604.5
|
|
|
723.8
|
Total
liabilities
|
|
|
|
1,429.9
|
|
|
1,097.0
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
Common
shares
|
|
|
|
963.6
|
|
|
956.1
|
Contributed
surplus
|
|
|
|
36.8
|
|
|
31.3
|
Accumulated other
comprehensive income
|
|
|
|
26.5
|
|
|
18.6
|
Retained
earnings
|
|
|
|
113.0
|
|
|
58.7
|
Total
equity
|
|
|
|
1,139.9
|
|
|
1,064.7
|
|
|
|
|
|
|
|
|
Total liabilities
and equity
|
|
|
$
|
2,569.8
|
|
$
|
2,161.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MDA Space Ltd.
Unaudited Interim Condensed
Consolidated Statement of Cash Flows
For the three and nine months ended September 30, 2024 and 2023
(In millions of Canadian dollars)
|
|
Three months
ended Sept. 30,
|
Three months
ended Sept. 30,
|
Nine months
ended Sept. 30,
|
Nine months
ended Sept. 30,
|
|
|
2024
|
2023
|
2024
|
2023
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
29.5
|
$
|
9.3
|
$
|
54.3
|
$
|
35.3
|
|
Items not affecting
cash:
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
|
11.1
|
|
5.6
|
|
20.3
|
|
18.6
|
|
Depreciation of
property, plant and equipment
|
|
|
4.1
|
|
3.5
|
|
14.2
|
|
9.4
|
|
Depreciation of
right-of-use assets
|
|
|
2.4
|
|
2.5
|
|
8.1
|
|
6.8
|
|
Amortization of
intangible assets
|
|
|
14.8
|
|
13.8
|
|
44.3
|
|
41.0
|
|
Gain on disposal of
assets
|
|
|
—
|
|
—
|
|
(5.8)
|
|
—
|
|
Write-down of
assets
|
|
|
—
|
|
4.8
|
|
—
|
|
4.8
|
|
Share-based
compensation expense
|
|
|
2.2
|
|
2.8
|
|
7.7
|
|
6.9
|
|
Investment tax credits
accrued
|
|
|
(10.5)
|
|
(6.0)
|
|
(29.7)
|
|
(18.7)
|
|
Finance costs,
net
|
|
|
2.1
|
|
2.4
|
|
14.7
|
|
6.7
|
|
Unrealized (gain) loss
on financial instruments
|
|
—
|
|
(1.0)
|
|
(1.2)
|
|
0.1
|
|
Changes in operating
assets and liabilities
|
|
|
200.7
|
|
(59.9)
|
|
315.4
|
|
(38.8)
|
|
|
|
|
256.4
|
|
(22.2)
|
|
442.3
|
|
72.1
|
|
Interest
paid
|
|
|
(6.9)
|
|
(4.9)
|
|
(19.4)
|
|
(12.9)
|
|
Income tax received
(paid)
|
|
|
9.3
|
|
(2.9)
|
|
9.6
|
|
(4.5)
|
|
Net cash from
operating activities
|
|
|
258.8
|
|
(30.0)
|
|
432.5
|
|
54.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
|
|
Purchases of property
and equipment
|
|
|
(36.8)
|
|
(37.1)
|
|
(86.4)
|
|
(100.7)
|
|
Purchase/development
of intangible assets
|
|
|
(16.6)
|
|
(12.3)
|
|
(46.1)
|
|
(34.9)
|
|
Proceeds from disposal
of assets
|
|
|
—
|
|
—
|
|
7.4
|
|
—
|
|
Investment in equity
securities
|
|
|
—
|
|
—
|
|
(9.2)
|
|
—
|
|
Acquisition of
subsidiary, net of cash
|
|
|
(4.0)
|
|
—
|
|
(27.3)
|
|
—
|
|
Net cash used in
investing activities
|
|
|
(57.4)
|
|
(49.4)
|
|
(161.6)
|
|
(135.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
|
|
Borrowings from
senior credit facility
|
|
|
—
|
|
55.0
|
|
110.0
|
|
90.0
|
|
Repayments to
senior credit facility
|
|
|
(105.0)
|
|
—
|
|
(255.0)
|
|
(30.0)
|
|
Payment of lease
liability (principal portion)
|
|
|
(1.6)
|
|
(1.7)
|
|
(6.1)
|
|
(5.6)
|
|
Proceeds from
stock options exercised
|
|
|
2.2
|
|
0.2
|
|
3.0
|
|
0.6
|
|
Net cash provided by
financing activities
|
|
|
(104.4)
|
|
53.5
|
|
(148.1)
|
|
55.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in
cash
|
|
|
97.0
|
|
(25.9)
|
|
122.8
|
|
(25.9)
|
|
Net foreign exchange
differences on cash
|
|
|
(4.2)
|
|
0.3
|
|
(6.1)
|
|
—
|
|
Cash, beginning of
period
|
|
|
46.4
|
|
39.0
|
|
22.5
|
|
39.3
|
|
Cash, end of
period
|
|
$
|
139.2
|
$
|
13.4
|
$
|
139.2
|
$
|
13.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-IFRS MEASURES
The following tables provide a reconciliation of net income to
EBITDA, adjusted EBITDA, and adjusted net income:
|
Third Quarters
Ended
|
Nine Months
Ended
|
|
(in millions of
Canadian dollars)
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Sept. 30,
2024
|
Sept. 30
2023
|
|
Net income
|
$
|
29.5
|
$
|
9.3
|
$
|
54.3
|
$
|
35.3
|
|
Depreciation and
amortization of assets
|
|
9.7
|
|
8.8
|
|
31.1
|
|
22.4
|
|
Amortization of
intangible assets related to business combination
|
|
11.6
|
|
11.0
|
|
35.5
|
|
34.8
|
|
Income tax
expense
|
|
11.1
|
|
5.6
|
|
20.3
|
|
18.6
|
|
Finance
income
|
|
(2.3)
|
|
(0.3)
|
|
(3.7)
|
|
(0.3)
|
|
Finance
costs
|
|
4.4
|
|
2.7
|
|
18.4
|
|
7.0
|
|
EBITDA
|
$
|
64.0
|
$
|
37.1
|
$
|
155.9
|
$
|
117.8
|
|
Unrealized foreign
exchange loss (gain)
|
|
(10.7)
|
|
(0.9)
|
|
(10.4)
|
|
2.5
|
|
Unrealized (gain) loss
on financial instruments
|
|
—
|
|
(1.0)
|
|
(1.2)
|
|
0.1
|
|
Impairment of
long-lived assets
|
|
—
|
|
4.8
|
|
—
|
|
4.8
|
|
Gain on disposal of
assets
|
|
—
|
|
—
|
|
(5.8)
|
|
—
|
|
Share-based
compensation
|
|
2.2
|
|
2.8
|
|
7.7
|
|
6.9
|
|
Adjusted
EBITDA
|
$
|
55.5
|
$
|
42.8
|
$
|
146.2
|
$
|
132.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarters
Ended
|
Nine Months
Ended
|
|
(in millions of
Canadian dollars)
|
Sept. 30,
2024
|
Sept. 30,
2023
|
Sept. 30,
2024
|
Sept. 30,
2023
|
|
Net Income
|
|
$
29.5
|
|
$
9.3
|
|
$
54.3
|
|
$
35.3
|
Amortization of
intangible assets related to business combination
|
|
11.6
|
|
11.0
|
|
35.5
|
|
34.8
|
Impairment of
long-lived assets
|
|
—
|
|
4.8
|
|
—
|
4.8
|
Gain on disposal of
assets
|
|
—
|
|
—
|
|
(5.8)
|
|
—
|
Unrealized (gain) loss
on financial instruments
|
|
—
|
|
(1.0)
|
|
(1.2)
|
|
0.1
|
Net foreign exchange
(gain) loss
|
|
(7.2)
|
|
(0.6)
|
|
(8.7)
|
|
0.8
|
Embedded derivative
effects
|
|
0.5
|
|
—
|
|
2.2
|
|
—
|
Share-based
compensation
|
|
2.2
|
|
2.8
|
|
7.7
|
|
6.9
|
Income taxes related
to the above items3
|
|
(1.9)
|
|
(4.6)
|
|
(8.0)
|
|
(12.6)
|
Adjusted Net
income
|
|
$
34.7
|
|
$
21.7
|
|
$
76.0
|
|
$
70.1
|
Weighted average
number of shares outstanding - diluted
|
124,286,353
|
121,912,874
|
123,610,686
|
120,546,321
|
|
Adjusted EPS -
diluted
|
|
$
0.28
|
|
$
0.18
|
|
$
0.61
|
|
$
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 Standard income tax
rate of 26.5% applied
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mda-space-reports-third-quarter-2024-results-302306490.html
SOURCE MDA Space