- Q4 2024 Highlights
- Backlog of $4.4 billion at
quarter-end, up 42% YoY
- Revenues of $347 million, up
69% YoY
- Adjusted EBITDA1 of $71 million,
up 68% YoY; adjusted EBITDA
margin1 of 20.5%
- Adjusted net
income1 of $35 million,
up 26% YoY
- Full year 2024 Highlights
- Revenues of $1,080 million, up
34% YoY
- Adjusted EBITDA of $217
million, up 25% YoY; adjusted EBITDA
margin of 20.1%
- Adjusted net income of $111
million, up 13% YoY
- Operating cash flow of $816
million; Free cash flow of $615
million
- Net cash position of $167
million at year-end
- Introduction of 2025 Financial Outlook
- Revenues expected to be $1.50
- $1.65 billion, representing ~
45% YoY growth
- Adjusted EBITDA expected to be $290 - $320
million, representing ~ 40% YoY growth, with
adjusted EBITDA margin of 19%-20%
BRAMPTON, ON, March 7,
2025 /PRNewswire/
- MDA Space Ltd. (TSX: MDA), a trusted
space mission partner to the rapidly expanding global space
industry, today announced financial results for the fourth quarter
and year ended December 31, 2024.
"In 2024, the MDA Space team delivered another year of strong
execution reflected in 34% and 25% increases in revenue and
adjusted EBITDA, helping to further solidify our position as a
trusted mission partner and leader in the expanding space
industry," said Mike Greenley, Chief
Executive Officer of MDA Space.
"We continued to grow our backlog, securing the next phases of
the Canadarm3 program valued at $1
billion, while advancing work on a number of important
programs including the Telesat Lightspeed and Globalstar LEO
constellations, Canadarm3 robotic program and MDA
CHORUSTM, our next generation Earth observation
constellation."
"Post quarter-end, MDA Space was awarded a $1.1 billion contract from Globalstar to
manufacture its next generation LEO constellation which will
include 50+ MDA AURORATM
digital satellites. This award marks our third LEO constellation
contract in three years and our second constellation with
Globalstar, further highlighting the continued momentum we are
seeing in our Satellite Systems business driven by strong customer
demand for our differentiated technology."
"With a solid backlog of approximately $5
billion today, and a robust opportunity funnel,
MDA Space is well positioned to deliver another successful
year in 2025 as we continue to execute our strategy to capitalize
on growing market demand and deliver shareholder value."
____________________________________________
|
1 As defined in the "Non-IFRS Financial
Measures" section
|
FULL YEAR 2024 HIGHLIGHTS
- Order bookings for the full year totalled $2.4 billion and were largely driven by awards in
our Robotics & Space Operations and Satellite Systems
businesses. Backlog of $4.4 billion
as of December 31, 2024 was up 41.6%
compared to December 31, 2023.
- Full year revenues of $1,080.1
million were up 33.7% year-over-year, exceeding the
Company's full year revenue guidance of $1,045 - $1,065
million. The year-over-year increase was driven by execution
on our backlog, with strong contributions from our Satellite
Systems and Robotics & Space Operations businesses.
- Full year adjusted EBITDA of $217.1
million was up 24.6% year-over-year driven by higher volumes
across our businesses. Adjusted EBITDA margin of 20.1% in 2024 is
consistent with the Company's full year margin guidance of 19%-20%
and compares to 21.6% in 2023.
- Full year net income of $79.4
million was up 62.7% year-over-year due to higher operating
income. Diluted earnings per share of $0.63 in 2024 were up 57.5% compared to
2023.
- Full year adjusted net income of $111.1
million was up 13.5% year-over-year driven by higher
operating income. Adjusted diluted earnings per share of
$0.88 in 2024 were up 8.6% year-over-
year.
- Operating cash flow of $815.6
million in 2024 compared to $13.5
million in the prior year. The year-over-year increase in
operating cash flow was driven by favourable working capital
contributions primarily related to the Telesat Lightspeed
program.
- Free cash flow of $614.8 million
in 2024 compared to $(179.7) million
in 2023. The year-over-year increase was driven by improving
operating cash flow as a result of the aforementioned favourable
working capital contributions.
- Net cash position of $166.7
million at year-end compared to net debt to adjusted EBITDA
ratio of 2.4x as of December 31, 2023
as the Company utilized its strong operating cash flow in 2024 to
make repayments to its revolving credit facility and deleverage the
balance sheet while continuing to invest in its growth
initiatives.
FOURTH QUARTER 2024 HIGHLIGHTS
- Revenues of $346.6 million in Q4
2024 were up 69.1% year-over-year driven by strong contributions
from Satellite Systems business.
- Adjusted EBITDA of $70.9 million
in Q4 2024 was up 68.4% year-over-year driven by higher volume of
work as we execute on our backlog. Adjusted EBITDA margin of 20.5%
in Q4 2024 was in line with the 20.5% margin reported in Q4 2023
and consistent with the Company's full year adjusted EBITDA margin
guidance of 19%-20%.
- Net income of $25.1 million in Q4
2024 was up 85.9% year-over-year driven by higher operating income.
Diluted earnings per share of $0.20
were up 81.8% year-over-year.
- Adjusted net income of $35.1
million in Q4 2024 was up 26.3% year-over-year largely due
to higher operating income. Adjusted diluted earnings per share of
$0.28 were up 21.7% year-over-
year.
- Operating cash flow was $383.1
million in Q4 2024 compared to $(41.2) million in Q4 2023. The year-over-year
increase in operating cash flow was driven by positive working
capital contributions primarily related to the Telesat Lightspeed
program and the Globalstar Authorization to Proceed (ATP)
contract.
2025 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 2025, we expect full year revenues to be $1.50 – $1.65
billion, representing year-over-year growth of approximately
45% at the mid-point of guidance. We expect full year adjusted
EBITDA to be $290 – $320 million, representing year-over-year growth
of approximately 40% at the mid-point of guidance, and
approximately 19% – 20% adjusted EBITDA margin. We expect
capital expenditures to be $210 –
$240 million in 2025, comprising of
growth investments to support the previously outlined growth
initiatives across our business areas. We expect full year free
cash flow to be neutral to positive in 2025.
For Q1 2025, we expect revenues to be $315 – $335 million
as we continue to execute on our backlog.
Note that the provided 2025 financial outlook does not
incorporate any potential impact from the recently announced U.S.
tariffs on articles imported from Canada or the retaliatory Canadian tariffs
imposed on Canadian imports from the U.S. MDA Space continues to
work collaboratively with our customers to identify solutions and
explore mitigation strategies. The Company will continue to closely
monitor developments and may elect to update its financial outlook
if deemed necessary.
FINANCIAL OVERVIEW
KEY INDICATORS SUMMARY
|
Fourth Quarters
Ended
|
Years Ended
|
(in millions of Canadian dollars, except per
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
share data)
|
2024
|
2023
|
2024
|
2023
|
Revenues
|
$
346.6
|
$
205
|
$
1080.1
|
$
807.6
|
Gross profit
|
81.9
|
57.8
|
281.7
|
244.0
|
Gross margin
|
23.6 %
|
28.2 %
|
26.1 %
|
30.2 %
|
Adjusted EBITDA
|
70.9
|
42.1
|
217.1
|
174.2
|
Adjusted EBITDA
margin
|
20.5 %
|
20.5 %
|
20.1 %
|
21.6 %
|
Adjusted Net Income
|
35.1
|
27.8
|
111.1
|
97.9
|
Adjusted Diluted EPS
|
$
0.28
|
$
0.23
|
$
0.88
|
$
0.81
|
|
|
|
|
As at
|
(in millions of Canadian dollars,
except for ratios)
|
|
December 31, 2024
|
|
December 31, 2023
|
Backlog
|
$
|
4,385.5
|
$
|
3,097.0
|
Net
debt(1) to Adjusted TTM(2) EBITDA ratio
|
|
(0.8)x
|
|
2.4x
|
(1) As
defined in the 'Non-IFRS Financial
Measures' section
|
(2) TTM: trailing twelve
months
|
REVENUES BY BUSINESS AREA
|
Fourth Quarters
Ended
|
Years
Ended
|
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
(in millions of Canadian dollars)
|
2024
|
2023
|
2024
|
2023
|
Geointelligence
|
$
47.4
|
$
49.9
|
$
202.1
|
$
197.5
|
Robotics &
Space Operations
|
64.7
|
64.9
|
279.8
|
248.4
|
Satellite Systems
|
234.5
|
90.2
|
598.2
|
361.7
|
Consolidated revenues
|
$
346.6
|
$
205.0
|
$
1,080.1
|
$
807.6
|
Revenues
Consolidated revenues for the fourth quarter of 2024 were
$346.6 million, representing an
increase of $141.6 million (or 69.1%)
from the fourth quarter of 2023. The
year-over-year increase in revenues was primarily driven by
strong contributions from our Satellite Systems business.
By business area, revenues in Geointelligence for the
fourth quarter of 2024 were $47.4 million,
which represents a decrease of $2.5
million (or 5.0%) from the same period in 2023 due to timing
of programs. Revenues in Robotics & Space Operations for the
fourth quarter of 2024 were $64.7
million, which represents a decrease of $0.2 million (or 0.3%) from the same period in
2023 driven by the gradual ramp of Phase C of the Canadarm3 Program
which was awarded in Q2 2024. Revenues in Satellite Systems for the
fourth quarter of 2024 were $234.5
million, which represents an increase of $144.3 million (or 160.0%) from the same period
in 2023 driven by the ramp of the Telesat Lightspeed program and
contributions from the Globalstar ATP which was awarded in Q4
2023.
Consolidated revenues for the year ended December 31, 2024 were $1,080.1 million, which were $272.5 million (or 33.7%) higher than 2023. The
year-over-year increase in revenues was primarily driven by strong
contributions from our Satellite Systems and Robotics & Space
Operations businesses.
By business area, Revenues in Geointelligence for the year ended
December 31, 2024 were $202.1 million, which represents a year-over-year
increase of $4.6 million (or 2.3%)
reflecting steady volume of work. Revenues in Robotics & Space
Operations for the year ended December 31,
2024 were $279.8 million,
which represents an increase of $31.4
million (or 12.6%) over 2023. The year-over- year revenue
increase is primarily driven by the higher volume of work performed
on the Canadarm3 program. Revenues in Satellite Systems for the
year ended December 31, 2024 were
$598.2 million, which represents an
increase of $236.5 million (or 65.4%)
over 2023 driven by the ramp up of the Telesat Lightspeed and
contributions from the Globalstar ATP.
Gross Profit and Gross Margin
Gross profit reflects our revenues less cost of revenues. Q4
2024 gross profit of $81.9 million
represents a $24.1 million (or 41.7%)
increase over Q4 2023 driven by higher volumes of work performed in
our Satellite Systems business. Gross margin in Q4 2024 was 23.6%,
which is in line with our expectations, and compares to a gross
margin of 28.2% in Q4 2023 driven by an evolving program mix and
higher depreciation expense.
For the year ended December 31,
2024, gross profit of $281.7
million represents a $37.7
million (or 15.5%) increase over 2023 driven by higher
volume of work performed year-over-year. Gross margin for the year
ended December 31, 2024 was 26.1%,
which is in line with our expectations driven by an evolving
program mix and higher depreciation expense. Comparatively, gross
margin in 2023 was 30.2%.
Adjusted EBITDA and Adjusted EBITDA
Margin
Adjusted EBITDA for the fourth quarter of 2024 was $70.9 million compared with $42.1 million for the fourth quarter of 2023,
representing an increase of $28.8
million (or 68.4%) year-over-year driven by higher work
volume as we continue to execute on our backlog. Adjusted
EBITDA margin was 20.5% for the fourth
quarter of 2024, in line with
the 20.5% adjusted EBITDA margin reported for
the fourth quarter of 2023 and consistent with the
Company's full year margin guidance of 19%-20%.
Adjusted EBITDA for the year ended December 31, 2024 was $217.1 million compared with $174.2 million for 2023, representing an increase
of $42.9 million (or 24.6%)
year-over-year. The improvement was driven by higher volume of work
performed year-over-year and effective scaling of operating
expenses. Adjusted EBITDA margin of 20.1% for the year ended
December 31, 2024 is consistent with
the Company's full year margin guidance of 19%-20% and compares
with 21.6% in 2023.
Adjusted Net Income
Adjusted net income for the fourth quarter of 2024 was
$35.1 million compared with
$27.8 million for the fourth quarter
of 2023, representing an increase of $7.3
million (or 26.3%) year-over-year largely due to higher
operating income in Q4 2024.
Adjusted net income for the year ended December 31, 2024 was $111.1 million compared with $97.9 million for the year ended December 31, 2023, representing an increase of
$13.2 million (or 13.5%) year over
year. The increase for the full year period is largely due to
higher operating income.
Backlog
Backlog is comprised of our remaining performance obligations
which represents 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 December 31,
2024 was $4,385.5 million, an
increase of $1,288.5 million compared
with the backlog at December 31, 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 Q4 and the year ended December 31, 2024 as compared with the same
periods in 2023.
|
Fourth Quarters
Ended
|
Years Ended
|
(in millions of Canadian
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
dollars)
|
2024
|
2023
|
2024
|
2023
|
Opening Backlog
|
$
4,578.1 $
|
3,068.7 $
|
3,097.0 $
|
1,378.2
|
Less: Revenue recognized
|
(346.6)
|
(205.0)
|
(1,080.1)
|
(807.6)
|
Add: Order
Bookings
|
154.0
|
233.3
|
2,368.6
|
2,526.4
|
Ending Backlog
|
$
4,385.5 $
|
3,097.0 $
|
4,385.5 $
|
3,097.0
|
CONFERENCE CALL AND WEBCAST
MDA will host a conference call and webcast to discuss these
financial results on Friday, March 7,
2025 at 8:30 am ET. Interested
parties can join the call by dialing 416-945-7677 (Toronto area) or 1-888-699-1199 (toll-free
North America) or +44-800-279-7040
(United Kingdom) and entering the
conference ID 07101. 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 Investor
Relations website following the call. Parties may
also access a recording of the call which will be available until
March 14, 2025, by dialing
1-888-660-6345 and entering the passcode 07101 #.
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 2024 Audited 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 March 7, 2025 and available on
SEDAR+ at www.sedarplus.ca. 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
3,400 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 mda.space.
MDA Space Ltd.
Consolidated Statement of
Comprehensive Income
For the years ended December 31, 2024
and 2023
(In millions of Canadian dollars
except per share figures)
Year ended
December 31
|
2024
|
2023
|
Revenue
|
$
1,080.1
|
$
807.6
|
Cost of revenue
Materials, labour
and subcontractors
|
(754.6)
|
(532.0)
|
Depreciation and amortization of assets
|
(43.8)
|
(31.6)
|
Gross profit
|
281.7
|
244.0
|
Operating expenses
Selling, general and administration
|
(78.6)
|
(70.7)
|
Research and
development, net
|
(36.9)
|
(39.3)
|
Amortization of intangible assets
|
(47.0)
|
(46.5)
|
Share-based compensation
|
(12.4)
|
(10.0)
|
Operating income
|
106.8
|
77.5
|
Other income
(expenses)
Unrealized gain (loss) on financial instruments
|
1.2
|
(0.8)
|
Foreign exchange gain (loss)
|
17.5
|
(2.8)
|
Finance income
|
7.0
|
2.0
|
Finance costs
|
(28.0)
|
(8.6)
|
Other income
|
6.5
|
—
|
Income before
taxes
|
111.0
|
67.3
|
Income tax recovery (expense)
|
(31.6)
|
(18.5)
|
Net income
|
79.4
|
48.8
|
Other comprehensive income
Loss on translation of foreign operations
|
(1.2)
|
(0.2)
|
Gain (loss)
on cash flow hedges
|
1.0
|
(2.5)
|
Remeasurement gain
on defined benefit plans
|
5.1
|
7.2
|
Total comprehensive income
|
$
84.3
|
$
53.3
|
Earnings per share:
Basic
|
$
0.66
|
$
0.41
|
Diluted
|
0.63
|
0.40
|
Weighted-average common
shares outstanding:
|
|
|
Basic
|
120,088,519
|
119,253,279
|
Diluted
|
126,049,042
|
121,176,848
|
MDA
Space Ltd.
Consolidated Statement of Financial
Position
December 31, 2024 and 2023
(In millions of Canadian dollars)
As at December 31
|
2024
|
2023
|
Assets
Current assets:
|
|
|
Cash
|
$
166.7
|
$
22.5
|
Trade and
other receivables
|
75.9
|
169.5
|
Unbilled receivables
|
250.1
|
183.1
|
Inventories
|
8.1
|
9.9
|
Income taxes
receivable
|
54.0
|
47.3
|
Other current assets
|
71.7
|
24.3
|
Non-current assets:
|
626.5
|
456.6
|
Property, plant
and equipment
|
496.6
|
369.1
|
Right-of-use assets
|
115.4
|
71.8
|
Intangible assets
|
580.0
|
582.5
|
Goodwill
|
441.0
|
439.8
|
Deferred income
tax assets
|
9.9
|
14.9
|
Other non-current assets
|
328.1
|
227.0
|
|
1,971.0
|
1,705.1
|
Total assets
|
2,597.5
|
2,161.7
|
Liabilities and shareholders' equity
Current liabilities:
Accounts payable
and accrued liabilities
|
248.7
|
219.1
|
Income taxes
payable
|
1.9
|
4.4
|
Contract liabilities
|
761.3
|
76.9
|
Current portion
of net employee benefit payable
|
60.2
|
57.4
|
Current portion of lease liabilities
|
16.2
|
10.9
|
Other current liabilities
|
2.7
|
4.5
|
Non-current liabilities:
|
1,091.0
|
373.2
|
Net employee defined benefit payable
|
23.7
|
22.8
|
Lease liabilities
|
120.6
|
75.2
|
Long-term debt
|
—
|
438.9
|
Deferred income
tax liabilities
|
185.4
|
180.8
|
Other non-current liabilities
|
0.8
|
6.1
|
Total liabilities
|
1,421.5
|
1,097.0
|
Shareholders' equity
Common shares
|
975.8
|
956.1
|
Contributed surplus
|
38.0
|
31.3
|
Accumulated other
comprehensive income
|
23.5
|
18.6
|
Retained earnings
|
138.7
|
58.7
|
Total equity
|
1,176.0
|
1,064.7
|
Total liabilities and
equity
|
$
2,597.5
|
$
2,161.7
|
MDA Space Ltd.
Consolidated Statement of Cash Flows
For the years ended
December 31, 2024 and 2023
(In millions of Canadian dollars)
Year ended
December 31
|
|
2024
|
|
2023
|
Cash flows
from operating activities
Net income
|
$
|
79.4
|
$
|
48.8
|
Items
not affecting cash:
Income
tax expense
|
|
31.6
|
|
18.5
|
Depreciation of property, plant,
and equipment
|
|
19.8
|
|
13.1
|
Depreciation of right-of-use assets
|
|
11.9
|
|
9.6
|
Amortization of intangible assets
|
|
59.3
|
|
55.4
|
Gain on disposal of assets
|
|
(5.8)
|
|
—
|
Write-down of assets
|
|
3.3
|
|
4.8
|
Equity-settled share-based compensation
|
|
10.4
|
|
10.0
|
Investment tax
credits accrued
|
|
(42.6)
|
|
(33.3)
|
Finance costs,
net
|
|
21.0
|
|
6.6
|
Unrealized (gain)
loss on financial instruments
|
|
(1.2)
|
|
0.8
|
Changes in operating assets
and liabilities
|
|
639.4
|
|
(95.6)
|
|
|
826.5
|
|
38.7
|
Interest paid
|
|
(25.4)
|
|
(18.5)
|
Income tax received (paid)
|
|
14.5
|
|
(6.7)
|
Net cash
generated in operating activities
|
|
815.6
|
|
13.5
|
Cash flows from investing activities
Purchases of property and
equipment
|
|
(138.2)
|
|
(148.0)
|
Purchases/development of intangible assets
|
|
(62.6)
|
|
(45.2)
|
Proceeds from
disposal of assets
|
|
7.4
|
|
—
|
Acquisition of subsidiary, net of cash
|
|
(27.3)
|
|
(24.4)
|
Investment in equity securities
|
|
(9.2)
|
|
—
|
Net cash used in investing activities
|
|
(229.9)
|
|
(217.6)
|
Cash flows from
financing activities
Borrowings from
senior credit facility
|
|
110.0
|
|
—
|
Repayments to senior
credit facility
|
|
(550.0)
|
|
195.0
|
Transaction costs
incurred on debt refinancing
|
|
—
|
|
—
|
Payment of lease liability (principal portion)
|
|
(7.9)
|
|
(8.4)
|
Proceeds from
stock options exercised
|
|
11.8
|
|
0.8
|
Net cash provided by (used in) financing activities
|
|
(436.1)
|
|
187.4
|
Net increase (decrease) in cash
|
|
149.6
|
|
(16.7)
|
Net foreign exchange difference on
cash
|
|
(5.4)
|
|
(0.1)
|
Cash, beginning of period
|
|
22.5
|
|
39.3
|
Cash, end of period
|
$
|
166.7
|
$
|
22.5
|
RECONCILIATION OF NON-IFRS MEASURES
The following table provides a reconciliation of net income to
EBITDA, adjusted EBITDA, and adjusted net income:
|
Fourth Quarters
Ended
|
Years Ended
|
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
(in millions of Canadian dollars)
|
2024
|
2023
|
2024
|
2023
|
Net income
|
$
25.1
|
$
13.5 $
|
79.4
|
$
48.8
|
Depreciation and amortization of assets
|
12.7
|
9.2
|
43.8
|
31.6
|
Amortization of intangible assets related
to business combination
|
11.5
|
11.7
|
47.0
|
46.5
|
Income tax expense
|
11.3
|
(0.1)
|
31.6
|
18.5
|
Finance income
|
(3.3)
|
(0.2)
|
(7.0)
|
(2.0)
|
Finance costs
|
9.6
|
0.1
|
28.0
|
8.6
|
EBITDA
|
$
66.9
|
$
34.2 $
|
222.8
|
$
152.0
|
Unrealized foreign exchange loss (gain)
|
(3.6)
|
2.2
|
(14.0)
|
4.7
|
Unrealized (gain) loss on financial
instruments
|
—
|
0.7
|
(1.2)
|
0.8
|
Impairment of assets
|
3.3
|
—
|
3.3
|
4.8
|
Gain on disposal of assets
|
—
|
—
|
(5.8)
|
—
|
Acquisition, integration and reorganization
costs
|
1.6
|
1.9
|
1.6
|
1.9
|
Equity-settled share-based
compensation
|
2.7
|
3.1
|
10.4
|
10.0
|
Adjusted EBITDA
|
$
70.9
|
$
42.1 $
|
217.1
|
$
174.2
|
|
Fourth Quarters Ended
|
Years Ended
|
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
(in millions of Canadian dollars)
|
2024
|
2023
|
2024
|
2023
|
Net income
|
$
25.1 $
|
13.5
|
$
79.4
|
$
48.8
|
Amortization of intangible assets related
|
11.5
|
11.7
|
47.0
|
46.5
|
to business combination
|
|
|
|
|
Impairment of assets
|
3.3
|
—
|
3.3
|
4.8
|
Acquisition, integration and
|
1.6
|
1.9
|
1.6
|
1.9
|
reorganization costs
|
|
|
|
|
Gain on disposal of assets
|
—
|
—
|
(5.8)
|
—
|
Unrealized (gain) loss
on financial
|
—
|
0.7
|
(1.2)
|
0.8
|
instruments
|
|
|
|
|
Net foreign
exchange (gain) loss
|
(8.8)
|
2.0
|
(17.5)
|
2.8
|
Embedded derivative effects
|
(1.4)
|
—
|
0.8
|
—
|
Hedge derecognition cost
|
4.7
|
—
|
4.7
|
—
|
Equity-settled share-based
|
2.7
|
3.1
|
10.4
|
10.0
|
compensation
|
|
|
|
|
Income taxes related to the above
items (1)
|
(3.6)
|
(5.1)
|
(11.6)
|
(17.7)
|
Adjusted Net income
|
$
35.1 $
|
27.8
|
$
111.1
|
$
97.9
|
(1) Standard income
tax rate of 26.5% applied
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mda-space-reports-fourth-quarter-and-fiscal-2024-results-302395289.html
SOURCE MDA Space