CALGARY,
Nov. 6, 2013 /CNW/ - BrightPath Early
Learning Inc. ("BrightPath" or the "Company" (renamed from Edleun
Group, Inc. on August 7, 2013) (TSXV:
BPE), the leading Canadian provider of quality early childhood
education and care announced today its operational and financial
results for the three and nine month periods ended September 30, 2013.
In the latest quarter, the Company continued to
successfully implement its vision for a new standard of child care
in Canada.
Portfolio performance highlights for the three
months ended September 30, 2013 and
trailing twelve months include:
- Overall occupancy levels improving year over year during the
seasonally slower summer months by 4.7% to 79.0% with occupancy at
stabilized centres increasing to 87.7%, a year over year
improvement of 5.7%;
- Portfolio wide revenue of $11.2
million increased 27% compared to the same period in the
prior year bringing the trailing twelve month revenue to
$45.2 million;
- Centre margin of $2.6 million
increased 23% over the previous year quarter, representing 23.1% of
revenue. Trailing twelve month centre margin is $11.7 million;
- Adjusted EBITDA increased $0.30
million to $0.23 million
compared to a small loss a year earlier; with Adjusted EBITDA in
the quarter absorbing $0.41 million
for non-recurring costs including rebranding; Adjusted EBITDA for
the trailing 12 months is $2.71
million; and
- Funds From Operations ("FFO") of $(0.16)
million or $(0.001) per share
compared to $(0.029) million or
$(0.002) per share a year earlier,
and Adjusted Funds From Operations ("AFFO") of $(0.11) million or $(0.001) per share compared to $(0.40) million or $(0.003) per share. FFO and AFFO for the trailing
12 month period is $1.47 million and
$ 1.62 million, respectively.
Significant events for the third quarter of 2013
and subsequent thereto:
- Management successfully negotiated an increase of $15 million to its credit facility; the new limit
being $42 million. These funds
are designated to develop additional greenfield centres in
Alberta similar to the Company's
highly successful developments in the McKenzie Towne and
Chestermere areas of Calgary. Including cash on hand, the
Company now has more than $28 million
of capital available to pursue its growth strategy;
- In September, the Company completed implementation of the
principal modules of its Enterprise Resource Planning Systems
("ERP"), which tools have already begun to, and will further,
assist in the management of labour hours and billing;
- The Company undertook a thorough business review including
process reengineering as it pertains to centre operations and
overhead costs and as a result thereof will relocate the accounting
function from Calgary to
Toronto; will relocate the
Toronto office from the downtown
core to a suburban location and, seek to relocate the Calgary office to more cost efficient premises
in Calgary;
- The McKenzie Towne expansion of licensed spaces within the
existing building envelope was completed increasing the number of
spaces by 39 and bringing the total to 286. The increase in
capacity has involved minimal capital outlay for equipment and the
Company anticipates that the additional spaces will be absorbed by
the end of 2013 by the existing wait list;
- The Company announced a long term lease agreement for a
newly-developed child care centre in the Vancouver suburb of Surrey, British Columbia. This brand new
facility will provide the community with 207 additional child care
spaces in a 18,207 square foot child care centre which is
anticipated to open in September
2014;
- New centre developments and redevelopments continued to show
strength during their first year of operation demonstrating the
pent up demand for quality child care which underpins the Company's
growth strategy. As noted in the table below, occupancies
range from 72% to 93% even though these properties have been only
open for approximately one year;
|
|
|
|
|
|
|
McKenzie
Towne |
Chestermere |
Lawrence
Avenue |
Highland
Park |
Total |
Capital invested ($ millions) |
6.1 |
6.1 |
3.1 |
1.6 |
16.9 |
Spaces # |
247(1) |
247 |
140 |
75 |
709 |
Average occupancy % in Q3 2012 |
- |
44.8 |
58.3 |
75.5 |
53.9 |
Average occupancy % in Q3 2013 |
93.4 |
71.7 |
79.7 |
91.6 |
83.0 |
(1) |
Subsequent to September 30, 2013 the number of licensed spaces
at McKenzie Towne has been expanded to 286. |
- Recent announcements in Alberta, in particular the expansion of oil
sands production and a positive outlook for transportation of gas,
oil and bitumen, lends support to the Company's intention that near
term growth will be focused in western Canada. The support of the Company's
bank has enabled BrightPath to advance its pipeline of greenfield
and other new centre locations in the Calgary and Edmonton markets which it anticipates
commencing over the next two quarters;
- The Company announced plans for the expansion of its child care
centre in the Calgary suburb of
Airdrie, Alberta. The
expansion is expected to cost approximately $0.6 million and will increase the licensed child
care spaces by 95, bringing the total to 145. Work is
expected to begin in April 2014 for
completion in August 2014;
- The Company changed its name effective August 7, 2013 from Edleun Group, Inc. to
BrightPath Early Learning Inc. and its principal operating
subsidiary Edleun, Inc. to BrightPath Kids Corp. This new
name better reflects what the Company does, is more understandable
to parents and investors, and, accordingly, provides a superior
branding opportunity;
- The Company launched a pilot program for enhanced recreational
programs for children enrolled at the centres and from the broader
community. The classes for 2 ½ to 12 year olds include dance,
music, yoga and sports instruction; and
- Three development centres underwent the accreditation process
in Alberta. Under the
Alberta accreditation program,
child care centres that are awarded this recognition exceed
provincial licensing standards and represent a greater attraction
to the child care workforce in the province.
The Company continues to deal directly and
effectively with regional operational challenges that have impacted
its financial performance. In British Columbia, the Company
closed one centre and transferred the enrolled children to another
BrightPath centre in the area. With the recent announcement
of the development of a 207 licensed space centre in Surrey, the Company is moving to consolidate
its portfolio in the BC Lower Mainland in larger centres that
provide better space to improve the quality of programming, and
generate enhanced profitability resulting from economies of
scale.
In Ontario, the
province wide roll out of full day kindergarten ("FDK") caused a
reduction of enrollments of children in that age group as compared
to the end of the second quarter. The Company's licensed child care
spaces for this age group represent approximately 4% of its system
wide capacity. Changes underway to reconfigure the FDK spaces
to other age groups are anticipated to meet increasing levels of
demand for infant care and out of school care. In addition,
repositioning of certain centres between Montessori and traditional
child care is under consideration.
In contrast, the performance of the Company's
Alberta operations and the market
opportunity are strong. Licensed child care spaces in Alberta represent 60% of the Company's
capacity and generate 75% of centre margin, due in part, to an
emphasis on new, larger developments that have performed well in
their first year of operations. While it is typical in the child
care industry for newly developed centres to anticipate a 24 month
stabilization period, as noted previously the Company has delivered
an average of 83% occupancy in its four newly developed centres in
the past 12 months.
Financial Review
($000's except where otherwise noted and per share amounts)
Selected Quarterly Information |
|
|
|
|
|
|
|
|
|
Q3 2013 |
Q2 2013 |
Q1 2013 |
Q4 2012 |
Q3 2012 |
Q2 2012 |
Q1 2012 |
Q4 2011 |
Revenue |
$ |
11,211 |
$ |
11,941 |
$ |
11,484 |
$ |
10,594 |
$ |
8,818 |
$ |
8,984 |
$ |
8,030 |
$ |
5,840 |
Centre margin1 |
2,592 |
3,216 |
3,159 |
2,731 |
2,108 |
2,709 |
2,475 |
1,841 |
Centre margin % |
23.1 |
26.9 |
27.5 |
25.8 |
23.9 |
30.2 |
30.8 |
31.5 |
Adjusted EBITDA1 |
226 |
923 |
973 |
590 |
(74) |
616 |
673 |
192 |
FFO1 |
(161) |
646 |
760 |
228 |
(285) |
379 |
542 |
119 |
AFFO1 |
(113) |
653 |
756 |
320 |
(400) |
566 |
727 |
211 |
Net loss1 |
(1,287) |
(504) |
(396) |
(1,587) |
(1,543) |
(539) |
(793) |
(810) |
Per share amounts: |
|
|
|
|
|
|
|
|
Net loss |
(0.011) |
(0.004) |
(0.003) |
(0.013) |
(0.013) |
(0.005) |
(0.007) |
(0.007) |
FFO |
(0.001) |
0.005 |
0.006 |
0.002 |
(0.002) |
0.003 |
0.005 |
0.001 |
AFFO |
(0.001) |
0.005 |
0.006 |
0.003 |
(0.003) |
0.005 |
0.006 |
0.002 |
Notes:
- During the fourth quarter of 2012, an error in the previously
reported results for the first, second and third quarters of 2012
was identified. This error resulted in Salaries, Wages and Benefits
under Centre Expenses for those quarters being understated by
$62, $184 and $14,
respectively. All amounts reported in this MD&A have been
amended to correct the error. This error has no impact on the
annual financial statements at December 31,
2012.
Mary Ann Curran,
Chief Executive Officer of the Company commented, "While pleased
with the progress we have made with respect to both the delivery of
excellent quality, comprehensive care and programming and
optimizing the cost of delivering it, with the tools we now have in
place, and the discipline we are implementing in our management
framework, we will continue to improve quality and leverage our
scale to do so at reduced cost".
For the three months ended September 30, 2013, the Company generated revenue
of $11,211 (September 30, 2012 - $8,818) and centre margin of $2,592 (September 30,
2012 - $2,108). The year over
year increase in revenue was due to a higher number of spaces
available for enrollment and higher occupancy rates combined with
fee increases in certain centres. Centre margin as a
percentage of revenue declined slightly to 23.1% compared with
23.9% a year earlier; the difference attributed mainly to
accreditation costs at new centres and enrollment decreases
associated with FDK in Ontario.
For the nine months ended September 30, 2013, revenue was $34,636 (September 30,
2012 - $25,832) and centre
margin was $8,967 (September 30, 2012 - $7,292). The year over year revenue
increase was due to the increased capacity in centres acquired and
developed subsequent to the third quarter of 2012, fee increases at
certain centres and higher overall occupancy levels.
Adjusted EBITDA for the third quarter of 2013
was $226 compared to $(74) in the third quarter of 2012.
Non-recurring costs incurred in connection with the Company's ERP,
rebranding and initial expense for relocation were $411 during the quarter. General and
administrative expense for the three months in 2013 was
$1,610, which absent the above noted
costs would have been significantly lower than prior periods.
Excluding the impact of non-recurring costs as indicated, growth in
Adjusted EBITDA as a percentage of growth in revenue was 25%, a
strong indicator of the benefits of scalability which the Company
intends to pursue further in 2014.
Adjusted EBITDA, AFFO and FFO -Amounts
Amended For Correction
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2013 |
Q2 2013 |
Q1 2013 |
Q4 2012 |
Q3 2012 |
Q2 2012 |
Q1 2012 |
Q4 2011 |
Centre margin for the period as
previously reported |
$ |
2,592 |
$ |
3,216 |
$ |
3,159 |
$ |
2,731 |
$ |
2,122 |
$ |
2,893 |
$ |
2,537 |
$ |
1,841 |
Labour cost correction1 |
|
- |
|
- |
|
- |
|
- |
|
(14) |
|
(184) |
|
(62) |
|
- |
Amended centre margin for the period |
|
2,592 |
|
3,216 |
|
3,159 |
|
2,731 |
|
2,108 |
|
2,709 |
|
2,475 |
|
1,841 |
General and administrative expense |
(1,610) |
(1,547) |
(1,453) |
(1,466) |
(1,501) |
(1,495) |
(1,343) |
(1,212) |
Taxes, other than income taxes |
(30) |
(26) |
(48) |
(43) |
(47) |
(59) |
(15) |
(88) |
Operating lease expense |
(726) |
(720) |
(685) |
(632) |
(634) |
(539) |
(444) |
(349) |
Adjusted EBITDA |
$ |
226 |
$ |
923 |
$ |
973 |
$ |
590 |
$ |
(74) |
$ |
616 |
$ |
673 |
$ |
192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2013 |
Q2 2013 |
Q1 2013 |
Q4 2012 |
Q3 2012 |
Q2 2012 |
Q1 2012 |
Q4 2011 |
Net loss for the period |
$ |
(1,287) |
$ |
(504) |
$ |
(396) |
$ |
(1,587) |
$ |
(1,529) |
$ |
(355) |
$ |
(731) |
$ |
(810) |
Labour cost correction1 |
|
- |
|
- |
|
- |
|
- |
|
(14) |
|
(184) |
|
(62) |
|
- |
Amended net loss for the period |
$ |
(1,287) |
$ |
(504) |
$ |
(396) |
$ |
(1,587) |
$ |
(1,543) |
$ |
(539) |
$ |
(793) |
$ |
(810) |
Depreciation and certain other non
cash items |
851 |
843 |
773 |
845 |
761 |
478 |
459 |
324 |
Acquisition and development costs |
275 |
307 |
383 |
430 |
497 |
440 |
876 |
605 |
Terminated projects |
- |
- |
- |
540 |
- |
- |
- |
- |
FFO |
$ |
(161) |
$ |
646 |
$ |
760 |
$ |
228 |
$ |
(285) |
$ |
379 |
$ |
542 |
$ |
119 |
Stock based compensation |
176 |
129 |
61 |
174 |
170 |
237 |
196 |
104 |
Maintenance capital expenditure |
(128) |
(122) |
(65) |
(82) |
(285) |
(50) |
(11) |
(12) |
AFFO |
$ |
(113) |
$ |
653 |
$ |
756 |
$ |
320 |
$ |
(400) |
$ |
566 |
$ |
727 |
$ |
211 |
1 |
During the fourth quarter of 2012, an
error in the previously reported results for the first, second and
third quarters of 2012 was identified. This error resulted in
Salaries, Wages and Benefits under Centre Expenses for those
quarters being understated by $62, $184 and $14, respectively. All
amounts reported in this MD&A have been amended to correct the
error - see Adjusted EBITDA, FFO and AFFO table below for further
details. This error has no impact on the annual financial
statements at December 31, 2012. |
AFFO for the third quarter of 2013 was
$(113) compared to $(400) for the third quarter of 2012 primarily
due to increased centre margin and lower maintenance capital
expenditures partially offset by increased depreciation expense,
finance costs and operating lease expense.
AFFO per share for the third quarter of 2013 was
$(0.001) compared to $0.005 for the second quarter of 2013 and
$(0.003) for the third quarter of
2012.
FFO for the third quarter of 2013 was
$(161) compared to $646 for the second quarter of 2013 and
$(285) for the third quarter of 2012,
the trends for which were substantially the same as AFFO.
FFO per share for the third quarter of 2013 was
$(0.001) compared to $0.005 for the second quarter of 2013 and
$(0.002) for the third quarter of
2012.
Child Care Centre Portfolio Overview
The Company's child care centre locations,
number of licensed spaces and average occupancy rates are as shown
in the table that follows. Average occupancies exhibit lower
levels of attendance July through August.
|
|
|
|
|
|
|
|
|
Area: |
Q3 2013 |
Q2 2013 |
Q1 2013 |
Q4 2012 |
Q3 2012 |
Q2 2012 |
Q1 2012 |
Q4 2011 |
Alberta
Ending Centres #
Ending Spaces #
Avg. Occupancy % |
30
3,082
87.3 |
30
3,082
91.8 |
29
2,953
89.9 |
29
2,953
85.8 |
28
2,706
81.3 |
27
2,459
86.4 |
25
2,333
85.7 |
25
2,333
85.3 |
|
|
|
|
|
|
|
|
|
British Columbia
Ending Centres #
Ending Spaces #
Avg. Occupancy % |
7
576
72.4 |
8
609
78.9 |
8
609
78.2 |
8
609
77.1 |
8
609
63.7 |
8
609
81.1 |
7
469
82.4 |
7
469
83.7 |
|
|
|
|
|
|
|
|
|
Ontario
Ending Centres #
Ending Spaces #
Avg. Occupancy % |
14
1,440
63.7 |
14
1,440
82.8 |
14
1,428
80.7 |
13
1,381
78.5 |
10
1,300
64.6 |
10
1,300
86.9 |
8
1,106
89.6 |
6
858
85.6 |
|
|
|
|
|
|
|
|
|
Total
Ending Centres #
Ending Spaces #
Avg. Occupancy % |
51
5,098
79.0 |
52
5,131
87.7 |
51
4,990
85.9 |
50
4,943
82.7 |
46
4,615
74.3 |
45
4,368
85.9 |
40
3,908
86.3 |
38
3,660
85.0 |
|
|
|
|
|
|
|
|
|
Deferred Share Units ("DSU's")
For the three months ended September 30, 2013, five members of the board of
directors of BrightPath elected to receive 173,956 DSU's in lieu of
cash otherwise payable for board fees, representing $52. The DSU's were issued on October 11, 2013.
Outlook
"The outlook for BrightPath is increasingly
favourable as we conclude 2013 and prepare to enter 2014," said
Dale Kearns, President and Chief
Financial Officer. "We have strong leadership and enhanced
systems with tools in-place to manage this business. We are
positioned to drive operating leverage, which we anticipate
resulting in significantly increased thresholds of profitability
for the Company next year. We believe that this profitability will
be enhanced materially through the Company's execution of its
pipeline of new centres in Alberta which we are actively pursuing".
NON- IFRS PERFORMANCE MEASURES
The Company uses "centre margin" as a
performance indicator of child care centre operating results.
Centre margin does not have a standardized meaning prescribed by
IFRS and therefore may not be comparable with the calculation of
similar measures by other entities. Centre margin is
determined by deducting centre expenses from revenue. Centre
expenses exclude net rents due under leases for leasehold
properties and mortgage interest, if any, on those properties owned
by the Company.
BrightPath utilizes a number of key measures,
such as Adjusted EBITDA, FFO, AFFO, occupancy and centre margin,
that in its opinion are critical to measuring the progress of the
Company towards its strategic goals. The Company uses "stabilized
centre results" to measure performance. Acquired centres in
Alberta are deemed to be
stabilized 12 months following their acquisition. Acquired
centres in Ontario and
British Columbia and new
development centres in all provinces are deemed to be stabilized
after 24 months.
Adjusted EBITDA is calculated by deducting from
centre margin: general and administrative expenses, operating lease
expense and taxes other than income taxes. FFO is calculated by
adjusting the net loss to add back acquisition costs expensed as
incurred, depreciation and certain other non-cash items. AFFO is
calculated by adjusting FFO to add back stock based compensation
and deduct maintenance capital expenditures. Maintenance
capital expenditures consist of capital expenditures that are
capitalized for accounting purposes but are considered to represent
recurring costs such as facilities and leasehold maintenance and
the replacement of toys, appliances and other equipment.
Adjusted EBITDA, FFO and AFFO do not have
standardized meanings prescribed by IFRS. The Company's
method of calculating Adjusted EBITDA, FFO and AFFO may be
different from other entities and, accordingly, may not be
comparable to such other entities. Adjusted EBITDA, FFO and AFFO:
(i) do not represent cash flow from operating activities as defined
by IFRS; (ii) are not indicative of cash available to fund all
liquidity requirements, including capital for growth; and (iii) are
not to be considered as alternatives to IFRS based net income for
the purpose of evaluating operating performance.
Net income / loss is impacted by, among other
items, accounting standards that require child care centre
acquisition and transaction costs to be expensed as incurred.
As the Company executes its consolidation and development strategy
in the Canadian child care market, it will routinely incur such
expenses which will negatively impact the Company's reported net
income / loss, but not Adjusted EBITDA, FFO and AFFO.
QUARTERLY CONFERENCE CALL
BrightPath's quarterly results conference call
is scheduled for Thursday, November 7th
2013 at 10:00 am EST.
The call details are as follows:
To access the conference call by telephone, dial
+1 (647) 427-7450 or +1 (888) 231-8191. Please connect
approximately 10 minutes prior to the beginning of the call. The
conference call will be archived for replay until Thursday, November 14th, 2013 at midnight. To
access the archived conference call, dial +1 (416) 849-0833 or +1
(855) 859-2056 and enter the reservation password 97080244.
A live audio webcast of the conference call will
be available at:
http://www.newswire.ca/en/webcast/detail/1254261/1382119. Please
connect at least 10 minutes prior to the conference call to ensure
adequate time for any software download that may be required to
join the webcast. The webcast will be archived at the above website
for 90 days.
FORWARD-LOOKING STATEMENTS:
Certain statements in this Release which are not
historical facts may constitute forward-looking statements or
forward- looking information within the meaning of applicable
securities laws ("forward-looking statements"). Any statements
related to BrightPath's projected revenues, earnings, growth rates,
revenue mix, staffing and resources, and product plans are forward
looking statements as are any statements relating to future events,
conditions or circumstances. The use of terms such as "plans",
"expects" or "does not expect", "budget", "scheduled", "estimate",
"forecast", "anticipate" or "does not anticipate", "believe",
"intend", "inferred", "potential" and similar terms are intended to
assist in identification of these forward-looking statements.
Readers are cautioned not to place undue reliance upon any such
forward-looking statements. Such forward-looking statements are not
promises or guarantees of future performance and involve both known
and unknown risks and uncertainties that may cause the actual
results, performance, achievements or developments of BrightPath to
differ materially from the results, performance, achievements or
developments expressed or implied by such forward-looking
statements. Forward-looking statements are based on management's
current plans, estimates, projections, beliefs and opinions. Except
as required by law, BrightPath does not undertake any obligation to
update forward-looking statements should assumptions related to
these plans, estimates, projections, beliefs and opinions
change.
The Company undertakes no obligation, except as
required by law, to update publicly or otherwise any
forward-looking information, whether as a result of new
information, future events or otherwise, or the above list of
factors affecting this information. Many factors could cause the
actual results of BrightPath to differ materially from the results,
performance, achievements or developments expressed or implied by
such forward-looking statements.
Neither TSX Venture Exchange nor its Regulation
Services Provider (as that term is defined in the policies of the
TSX Venture Exchange) accepts responsibility for the adequacy or
accuracy of this release.
BrightPath Early Learning Inc.
Consolidated Statements of Financial Position
(Unaudited) |
|
(CDN $000's) |
|
September 30,
2013 |
December 31,
2012 |
Assets |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
Property and equipment |
|
$ |
46,706 |
$ |
46,205 |
|
Goodwill and definite life intangible assets |
|
30,536 |
28,184 |
|
|
77,242 |
74,389 |
Current assets |
|
|
|
|
Cash |
|
4,811 |
5,800 |
|
Accounts receivable |
|
1,630 |
1,663 |
|
Prepaid and other expenses |
|
1,384 |
1,864 |
|
Short term investments |
|
39 |
259 |
|
|
7,864 |
9,586 |
|
|
|
|
Total Assets |
|
$ |
85,106 |
$ |
83,975 |
|
Liabilities |
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Long term debt and financing leases |
|
$ |
18,166 |
$ |
11,828 |
|
Convertible debentures - liability component |
|
|
4,518 |
|
4,353 |
|
|
22,684 |
16,181 |
Current liabilities |
|
|
|
|
Accounts payable and accrued liabilities |
|
4,120 |
3,925 |
|
Deferred revenue |
|
1,310 |
867 |
|
Current portion of debt and financing leases |
|
1,299 |
5,488 |
|
|
6,729 |
10,280 |
|
|
|
|
Total Liabilities |
|
29,413 |
26,461 |
|
|
|
|
Shareholders' Equity |
|
|
|
|
Share capital |
|
66,030 |
66,030 |
|
Convertible debentures - equity component |
|
342 |
342 |
|
Equity settled share based compensation |
|
1,950 |
1,584 |
|
Accumulated deficit |
|
(12,629) |
(10,442) |
Total Shareholders' Equity |
|
55,693 |
57,514 |
|
|
|
|
Total Liabilities
and Shareholders' Equity |
|
$ |
85,106 |
$ |
83,975 |
BrightPath Early Learning Inc.
Consolidated Statements of Operations and Comprehensive
Loss
Three and nine months ended September 30, 2013 and 2012
(Unaudited) |
|
|
|
Three months
ended September 30, |
Nine months
ended September 30, |
(CDN $000's) |
Note |
2013 |
20121 |
2013 |
20121 |
|
|
|
|
|
|
Revenue |
|
$ |
10,928 |
$ |
8,550 |
$ |
33,724 |
$ |
25,063 |
Government grants |
|
|
283 |
|
268 |
|
912 |
|
769 |
Total revenue |
|
|
11,211 |
|
8,818 |
|
34,636 |
|
25,832 |
|
|
|
|
|
|
Centre expenses |
|
|
|
|
|
|
Salaries, wages and benefits |
6,121 |
4,790 |
18,612 |
13,553 |
|
Other operating expenses |
2,498 |
1,920 |
7,057 |
4,987 |
Centre margin |
|
2,592 |
2,108 |
8,967 |
7,292 |
|
|
|
|
|
|
Operating leases |
|
726 |
634 |
2,131 |
1,617 |
Finance |
|
353 |
185 |
937 |
313 |
General and administrative |
|
1,610 |
1,501 |
4,610 |
4,340 |
Taxes, other than income taxes |
|
30 |
47 |
104 |
120 |
Acquisition and development costs |
|
275 |
497 |
965 |
1,813 |
Stock-based compensation |
10 |
176 |
170 |
366 |
603 |
Depreciation and amortization |
6 & 7 |
722 |
621 |
2,089 |
1,424 |
|
|
3,892 |
3,655 |
11,202 |
10,230 |
|
|
|
|
|
|
Loss before other income |
|
(1,300) |
(1,547) |
(2,235) |
(2,938) |
|
|
|
|
|
|
Other income |
|
13 |
4 |
48 |
63 |
Net Loss and Total Comprehensive
Loss |
$ |
(1,287) |
$ |
(1,543) |
$ |
(2,187) |
$ |
(2,875) |
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
Basic and diluted |
10 |
$ |
(0.011) |
$ |
(0.013) |
$ |
(0.018) |
$ |
(0.024) |
Weighted average number of common
shares |
|
|
|
|
|
|
Basic and diluted |
10 |
121,719,316 |
121,629,519 |
121,719,316 |
119,838,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended September 30, |
Nine months
ended September 30, |
(CDN $000's) |
|
2013 |
2012 |
2013 |
2012 |
|
|
|
|
|
|
Revenue |
|
$ |
10,928 |
$ |
8,550 |
$ |
33,724 |
$ |
25,063 |
Government grants |
|
|
283 |
|
268 |
|
912 |
|
769 |
Total revenue |
|
|
11,211 |
|
8,818 |
|
34,636 |
|
25,832 |
|
|
|
|
|
|
Centre expenses |
|
|
|
|
|
|
Salaries, wages and benefits |
6,121 |
4,790 |
18,612 |
13,553 |
|
Other operating expenses |
2,498 |
1,920 |
7,057 |
4,987 |
Centre margin |
|
2,592 |
2,108 |
8,967 |
7,292 |
|
|
|
|
|
|
Operating leases |
|
726 |
634 |
2,131 |
1,617 |
Finance |
|
353 |
185 |
937 |
313 |
General and administrative |
|
1,610 |
1,501 |
4,610 |
4,340 |
Taxes, other than income taxes |
|
30 |
47 |
104 |
120 |
Acquisition and development costs |
|
275 |
497 |
965 |
1,813 |
Stock-based compensation |
|
176 |
170 |
366 |
603 |
Depreciation and amortization |
|
722 |
621 |
2,089 |
1,424 |
|
|
3,892 |
3,655 |
11,202 |
10,230 |
|
|
|
|
|
|
Loss before other income |
|
(1,300) |
(1,547) |
(2,235) |
(2,938) |
|
|
|
|
|
|
Other income |
|
13 |
4 |
48 |
63 |
Net Loss and Total Comprehensive
Loss |
$ |
(1,287) |
$ |
(1,543) |
$ |
(2,187) |
$ |
(2,875) |
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
Basic and diluted |
|
$ |
(0.011) |
$ |
(0.013) |
$ |
(0.018) |
$ |
(0.024) |
Weighted average
number of common shares |
|
|
|
|
|
|
Basic and diluted |
|
121,719,316 |
121,629,519 |
121,719,316 |
119,838,602 |
|
|
|
|
|
|
BrightPath Early Learning Inc.
Consolidated Statements of Changes in Shareholders'
Equity
Nine months ended September 30, 2013 and 2012
(Unaudited) |
|
(CDN $000's) |
|
Share
Capital |
Convertible
Debentures -
Equity Component |
Equity
Settled
Share Based
Compensation |
Accumulated
Deficit |
Shareholders'
Equity |
|
|
|
|
|
|
|
Balance at January 1, 2012 |
$ |
62,931 |
$ |
- |
$ |
1,330 |
$ |
(5,980) |
$ |
58,281 |
|
|
|
|
|
|
|
Stock-based compensation |
|
- |
- |
603 |
- |
603 |
Warrants exercised |
|
2,662 |
- |
(412) |
- |
2,250 |
Options exercised |
|
394 |
- |
(94) |
- |
300 |
Issue of convertible debentures |
|
- |
342 |
- |
- |
342 |
Net loss and comprehensive loss |
|
- |
- |
- |
(2,875) |
(2,875) |
|
|
|
|
|
|
|
Balance at September 30,
2012 |
$ |
65,987 |
$ |
342 |
$ |
1,427 |
$ |
(8,855) |
$ |
58,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2013 |
$ |
66,030 |
$ |
342 |
$ |
1,584 |
$ |
(10,442) |
$ |
57,514 |
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
- |
- |
|
366 |
|
- |
|
366 |
Net loss and comprehensive loss |
|
|
- |
- |
|
- |
|
(2,187) |
|
(2,187) |
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30,
2013 |
$ |
66,030 |
$ |
342 |
$ |
1,950 |
$ |
(12,629) |
$ |
55,693 |
BrightPath Early Learning Inc.
Consolidated Statements of Cash Flow
Three and nine months ended September 30, 2013 and 2012
(Unaudited) |
|
|
|
Three months ended
September 30, |
Nine months ended
September 30, |
(CDN $000's) |
|
2013 |
2012 |
2013 |
2012 |
|
|
|
|
|
|
Cash provided by (used in): |
|
|
|
|
|
|
|
|
|
|
|
Operating Activities: |
|
|
|
|
|
Net loss |
|
$ |
(1,287) |
$ |
(1,543) |
$ |
(2,187) |
$ |
(2,875) |
Items not affecting cash: |
|
|
|
|
|
|
Depreciation and amortization |
|
751 |
635 |
2,173 |
1,472 |
|
Finance costs |
|
353 |
185 |
937 |
313 |
|
Stock-based compensation |
|
176 |
170 |
366 |
603 |
Change in non-cash working
capital |
|
870 |
(935) |
600 |
86 |
Cash generated/(used) from
operations |
|
863 |
(1,488) |
1,889 |
(401) |
|
|
|
|
|
|
Finance costs paid |
|
(219) |
(147) |
(732) |
(245) |
Net cash (used)/generated by operating
activities |
|
644 |
(1,635) |
1,157 |
(646) |
|
|
|
|
|
|
Investing Activities |
|
|
|
|
|
Acquisitions |
|
- |
- |
(2,188) |
(2,173) |
Property and equipment |
|
(793) |
(4,385) |
(1,833) |
(12,333) |
Restricted cash |
|
220 |
- |
220 |
- |
|
|
(573) |
(4,385) |
(3,801) |
(14,506) |
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
Exercise of warrants |
|
- |
- |
- |
2,250 |
Exercise of options |
|
- |
- |
- |
300 |
Loan proceeds |
|
- |
4,370 |
2,350 |
8,589 |
Financing costs |
|
(91) |
|
(91) |
|
Loan repayments |
|
(115) |
(67) |
(405) |
(180) |
Proceeds of convertible debentures
issue |
|
- |
- |
- |
5,000 |
Convertible debenture issuance
costs |
|
- |
- |
- |
(380) |
Finance lease repayments |
|
(79) |
(50) |
(199) |
(144) |
|
|
(285) |
4,253 |
1,655 |
15,435 |
|
|
|
|
|
|
Change in Cash and Cash
Equivalents |
|
(214) |
(1,767) |
(989) |
283 |
Cash and cash equivalents, beginning
of period |
|
5,025 |
3,961 |
5,800 |
1,911 |
Cash and cash equivalents, end of
period |
|
$ |
4,811 |
$ |
2,194 |
$ |
4,811 |
$ |
2,194 |
SOURCE BrightPath Early Learning Inc.