- John Sicard to succeed Douglas Colbeth as the Company's CEO in 2016 -
OTTAWA, Oct. 28, 2015 /CNW/ - Kinaxis® TSX:KXS, provider of RapidResponse®, delivering cloud-based SCM and S&OP applications, reported results for
its fiscal third quarter ended September 30, 2015. All amounts are in
U.S. dollars. All figures are prepared in accordance with International
Financial Reporting Standards (IFRS), unless otherwise indicated.
Third Quarter 2015 Highlights
(Comparisons made between fiscal Q3 2015 and fiscal Q3 2014 results,
unless otherwise noted)
-
Revenue totaled $23.7 million, up 34%
-
Subscription revenue was $16.5 million, up 24%
-
Gross profit was $16.8 million (71% of total revenue), up 31%
-
Adjusted EBITDA(1) totaled $8.0 million (34% of total revenue), up 53%
-
Adjusted diluted earnings per share(1) of $0.20
(1) "Adjusted EBITDA" and "Adjusted diluted earnings per share" are
non-IFRS measures and are not recognized, defined or standardized
measures under IFRS. These measures as well as other non-IFRS financial
measures reported by Kinaxis are defined in the "Non-IFRS Measures"
section of this news release.
"We had a great third quarter that built on the momentum we established
earlier this year," said Doug Colbeth, Chairman and CEO of
Kinaxis. "Our strong growth continues to be fueled by expansion of our
subscription revenue base, in addition to a greater contribution from
professional services as our teams implement new accounts. We remain
confident in our overall subscription growth outlook for 2015 of
between 26 and 28% and, based on the performance of the business, are
raising our guidance for annual Adjusted EBITDA to between 28% and 32%
of total revenue."
Fiscal Q3 2015 Financial Results
Total revenue for the three months ended September 30, 2015 (Q3 2015)
was $23.7 million, an increase of 34% compared to the same period in
2014.
Subscription revenue was $16.5 million in Q3 2015, an increase of 24%
from $13.3 million for the same period in 2014. The increase in
subscription revenue is due to revenue from contracts secured with new
customers during the second half of 2014 and first nine months of 2015,
in addition to expansion of existing customer subscriptions.
Professional services revenue was $6.9 million in Q3 2015, compared to
$4.1 million for the same period in 2014. Growth was primarily driven
by the commencement of project engagements for new customers secured in
the second half of 2014 and first half of 2015, as well as additional
engagements with existing customers.
Gross profit was $16.8 million in Q3 2015, compared to $12.8 million for
the same period in 2014. As a percentage of revenue, gross profit was
71% in Q3 2015 compared to 73% in the prior year quarter. The
percentage change resulted from the increased cost of revenue in the
third quarter of 2015 as a result of investments in additional
headcount and data centre capacity.
Adjusted EBITDA was $8.0 million in Q3 2015, compared to Adjusted EBITDA
of $5.2 million in the same period last year. The increase in Adjusted
EBITDA in the quarter was primarily the result of an increase in
operating profit, which was driven mainly by higher revenue and higher
gross margin, as well as favourable foreign exchange rates on Canadian
dollar operating expenses.
Profit for Q3 2015 was $3.8 million or $0.16 per basic and $0.15 per
diluted share compared to $2.5 million or $0.11 per basic and $0.10 per
diluted share for the same period in 2014. The increase in profit was
primarily driven by higher revenue coupled with the impact on operating
expenses from the weakened Canadian dollar compared to the U.S. dollar.
Cash generated by operating activities was $5.8 million for Q3 2015
compared to $6.3 million in 2014. The decrease was due to a comparable
increase in accounts receivable balances offset by a comparable
increase in deferred revenue as well as higher non-cash charges for
share-based compensation and income tax expense.
Cash and cash equivalents were $90.6 million as at September 30, 2015 as
compared to $56.7 million as at December 31, 2014. The increase is due
to cash generated from operations and the receipt of prepayment of a
multi-year subscription of approximately $20.0 million in the first
quarter of 2015 as well as other subscription arrangements.
Please refer to the section regarding forward-looking statements which
forms an integral part of this release. These results, along with the
unaudited condensed consolidated interim financial statements and the
company's unaudited MD&A, are available on the company's website at www.kinaxis.com and on SEDAR at www.sedar.com.
Full Year 2015 Financial Guidance
For the full year 2015, the company reaffirms its expectation to grow
annual subscription revenue in the 26% to 28% range and full year
professional services revenue to between $22.0 million and $23.0
million.
Given the continued growth of the business and allowing for planned key
investments scheduled for the remainder of the year, the company is
pleased to revise its expectation for Adjusted EBITDA performance for
fiscal 2015 to range between 28% to 32% of total revenue.
Management Update
The company also announced today that John Sicard will succeed Douglas
Colbeth as the Company's next Chief Executive Officer. Mr. Sicard has
most recently been the Company's Chief Products Officer, and will
assume the role of CEO on January 1, 2016. Mr. Colbeth will continue to
serve as Chairman of the Board.
"With over twenty years' tenure at Kinaxis, John's extensive experience
in overseeing all aspects of the product life-cycle, coupled with his
strong track record of producing results has led him to be extremely
qualified for his new position," said Doug Colbeth, Chairman and CEO of
Kinaxis. "The Board and I have worked closely on succession planning,
and this process will lead us through a smooth leadership transition.
We are very confident John is the right person to continue to drive
Kinaxis' growth strategy."
"It is an absolute honour to have been chosen to lead Kinaxis through
the next stage of our growth," said John Sicard. "I am looking forward
to continuing to work with Doug and our entire senior leadership team
to ensure we drive forward with our growth plans, and continue to
produce exceptional results for our customers, shareholders, partners,
and employees."
Doug Colbeth, who became Chairman of the Board and CEO of Kinaxis in
2003, will continue as Chairman after John assumes the CEO role to
ensure a smooth transition of his responsibilities. John Sicard has 22
years of experience at Kinaxis, having started as a key contributor to
the architecture and development of Kinaxis' supply chain management
solutions in early 1994, and has since held a number of senior
management roles in development, professional services, business
consulting, marketing and customer support.
Conference Call
The company will host a conference call tomorrow (Thursday, October 29,
2015) to discuss these results. Doug Colbeth, Chairman & CEO and
Richard Monkman, CFO, will host the call starting at 8:00 a.m. Eastern
time. A question and answer session will follow management's
presentation.
Date: Thursday, October 29, 2015
Time: 8:00 a.m. Eastern time
Dial-In Number: 1 (888) 231-8191
International: 1 (647) 427-7450
Conference ID#: 52933750
Please call the conference telephone number 5-10 minutes prior to the
start time. An operator will register your name and organization.
A replay of the call will be available until 12:00 midnight Eastern
time on Thursday November 5, 2015.
Toll-Free Replay Number: 1 (855) 859-2056
International Replay Number: 1 (416) 849-0833
Replay PIN: 52933750
Live Webcast: http://bit.ly/1iQTvgp
Webcast will be archived for 90 days
About Kinaxis Inc.
Kinaxis is a leading provider of cloud-based subscription software that
enables our customers to improve and accelerate analysis and
decision-making across their supply chain operations. The supply chain
planning and analytics capabilities of our product, RapidResponse, create the foundation for managing multiple, interconnected supply chain management processes. By using the single RapidResponse product instead of combining
individual disparate software solutions, our customers gain visibility across their supply chains, can respond quickly to changing conditions, and ultimately realize significant operating efficiencies.
Non-IFRS Measures
This news release contains non-IFRS measures, specifically, Adjusted
profit, Adjusted diluted earnings per share, and Adjusted EBITDA. We
use Adjusted profit and Adjusted diluted earnings per share, which
remove the impact of our redeemable preferred shares and stock option
plans, to measure our performance as these measurements better align
the reporting of our results and improve comparability against our
peers. We use Adjusted EBITDA to provide investors with a supplemental
measure of our operating performance and thus highlight trends in our
core business that may not otherwise be apparent when relying solely on
IFRS financial measures. We believe that securities analysts,
investors and other interested parties frequently use non-IFRS measures
in the evaluation of issuers. Management also uses non-IFRS measures
in order to facilitate operating performance comparisons from period to
period, prepare annual operating budgets and assess our ability to meet
our capital expenditure and work capital requirements. Adjusted
profit, Adjusted diluted earnings per share and Adjusted EBITDA are not
recognized, defined or standardized measures under IFRS. Our definition
of Adjusted profit, Adjusted EBITDA and Adjusted diluted earnings per
share will likely differ from that used by other companies (including
our peers) and therefore comparability may be limited. Non-IFRS
measures should not be considered a substitute for or in isolation from
measures prepared in accordance with IFRS. Investors are encouraged to
review our financial statements and disclosures in their entirety and
are cautioned not to put undue reliance on non-IFRS measures and view
them in conjunction with the most comparable IFRS financial measures.
We have reconciled Adjusted profit and Adjusted EBITDA to the most
comparable IFRS financial measure as follows:
|
Three months ended
September 30,
|
|
Nine months ended
September 30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Statement of Operations
|
(In thousands of U.S. dollars)
|
Profit
(loss)..............................................................................
|
$
|
3,806
|
|
$
|
2,512
|
|
$
|
11,392
|
|
$
|
(805)
|
Loss due to change in fair value of redeemable
preferred
shares.....................................................................
|
|
−
|
|
|
̶
|
|
|
̶
|
|
|
6,760
|
Share-based
compensation....................................................
|
|
1,176
|
|
|
794
|
|
|
3,223
|
|
|
1,813
|
|
|
1,176
|
|
|
794
|
|
|
3,223
|
|
|
8,573
|
Adjusted
profit.........................................................................
|
$
|
4,982
|
|
$
|
3,306
|
|
$
|
14,615
|
|
$
|
7,768
|
Income tax
expense.................................................................
|
|
2,128
|
|
|
1,358
|
|
|
6,070
|
|
|
3,050
|
Depreciation............................................................................
|
|
461
|
|
|
317
|
|
|
1,227
|
|
|
817
|
Foreign exchange
loss............................................................
|
|
497
|
|
|
262
|
|
|
1,023
|
|
|
134
|
Net finance (income)
expense.................................................
|
|
(30)
|
|
|
(3)
|
|
|
(96)
|
|
|
507
|
|
|
3,056
|
|
|
1,934
|
|
|
8,224
|
|
|
4,508
|
Adjusted
EBITDA.....................................................................
|
$
|
8,038
|
|
$
|
5,240
|
|
$
|
22,839
|
|
$
|
12,276
|
Forward-Looking Statements
Certain statements in this release constitute forward-looking statements
within the meaning of applicable securities laws. Forward-looking
statements include statements as to our expectations for growth of
annual subscription revenue, and updated expectations for Adjusted
EBITDA achievement and growth in professional services revenue, in each
case looking forward for the balance of our fiscal year ending December
31, 2015, as well as statements as to Kinaxis' growth opportunities,
planned key investments scheduled for the remainder of the year and the
potential benefits of, and markets and demand for, Kinaxis' products
and services. These statements are subject to certain assumptions,
risks and uncertainties, including our view of the relative position of
Kinaxis' products and services compared to competitive offerings in the
industry.
In particular, our guidance for 2015 subscription revenue, Adjusted
EBITDA, and professional services revenue is subject to certain
assumptions, including:
-
our ability to win business from new customers and expand business from
existing customers;
-
the timing of new customer wins and expansion decisions by our existing
customers;
-
maintaining our current customer retention levels; and
-
with respect to Adjusted EBITDA, our ability to contain expense levels
while expanding our business.
These and other assumptions, risks and uncertainties may cause Kinaxis'
actual results, performance, achievements and developments to differ
materially from the results, performance, achievements or developments
expressed or implied by forward-looking statements. Material risks and
uncertainties relating to our business are described under the heading
"Forward Looking Statements" in our interim MD&A dated October 28,
2015, under the heading "Risk Factors" in our Annual Information Form
dated March 2, 2015, and in our other public documents filed with
Canadian securities regulatory authorities, which are available at www.sedar.com. Forward-looking statements are provided to help readers understand
management's expectations as at the date of this release and may not be
suitable for other purposes. Readers are cautioned not to place undue
reliance on forward-looking statements. Kinaxis assumes no obligation
to update or revise any forward-looking statements, whether as a result
of new information, future events or otherwise, except as expressly
required by law
Kinaxis Inc.
|
Condensed Consolidated Interim Statements of Financial Position
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at September 30, 2015 and December 31, 2014
|
(Expressed in thousands of U.S. dollars)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
$
|
90,626
|
|
|
$
|
56,725
|
|
Trade and other receivables
|
|
|
|
|
|
|
|
|
|
|
|
19,848
|
|
|
|
17,023
|
|
Investment tax credits receivable
|
|
|
|
|
|
|
|
|
|
|
|
1,571
|
|
|
|
1,974
|
|
Prepaid expenses
|
|
|
|
|
|
|
|
|
|
|
|
1,809
|
|
|
|
1,926
|
|
|
|
|
|
|
|
|
|
|
|
|
113,854
|
|
|
|
77,648
|
Non-current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
|
|
|
|
|
|
|
|
|
|
7,278
|
|
|
|
4,744
|
|
Investment tax credits recoverable
|
|
|
|
|
|
|
|
|
|
|
|
3,632
|
|
|
|
3,091
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
5,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
124,764
|
|
|
$
|
91,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
|
|
|
|
|
|
|
$
|
5,533
|
|
|
$
|
6,945
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
|
44,074
|
|
|
|
35,740
|
|
|
|
|
|
|
|
|
|
|
|
|
49,607
|
|
|
|
42,685
|
Non-current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease inducement
|
|
|
|
|
|
|
|
|
|
|
|
75
|
|
|
|
109
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
|
12,850
|
|
|
|
1,778
|
|
|
|
|
|
|
|
|
|
|
|
|
12,925
|
|
|
|
1,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
|
|
|
|
|
|
|
88,633
|
|
|
|
87,219
|
Contributed surplus
|
|
|
|
|
|
|
|
|
|
|
|
8,951
|
|
|
|
6,152
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
(463)
|
|
|
|
(453)
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
(34,889)
|
|
|
|
(46,281)
|
|
|
|
|
|
|
|
|
|
|
|
|
62,232
|
|
|
|
46,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
124,764
|
|
|
$
|
91,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kinaxis Inc.
|
Condensed Consolidated Interim Statements of Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three and nine months September 30, 2015 and 2014
|
(Expressed in thousands of U.S. dollars, except share and per share
data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
|
|
For the nine months
|
|
|
|
ended September 30,
|
|
ended September 30,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
23,665
|
|
$
|
17,681
|
|
$
|
67,080
|
|
$
|
51,234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
6,862
|
|
|
4,855
|
|
|
18,954
|
|
|
15,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
16,803
|
|
|
12,826
|
|
|
48,126
|
|
|
35,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
|
4,368
|
|
|
3,014
|
|
|
12,089
|
|
|
10,021
|
|
Research and development
|
|
|
|
3,876
|
|
|
3,545
|
|
|
11,502
|
|
|
10,067
|
|
General and administrative
|
|
|
|
2,158
|
|
|
2,138
|
|
|
6,146
|
|
|
6,188
|
|
|
|
|
10,402
|
|
|
8,697
|
|
|
29,737
|
|
|
26,276
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,401
|
|
|
4,129
|
|
|
18,389
|
|
|
9,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss due to change in fair value of redeemable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred shares
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(6,760)
|
|
Foreign exchange loss
|
|
|
|
(497)
|
|
|
(262)
|
|
|
(1,023)
|
|
|
(134)
|
|
Net finance income (expense)
|
|
|
|
30
|
|
|
3
|
|
|
96
|
|
|
(507)
|
|
|
|
|
(467)
|
|
|
(259)
|
|
|
(927)
|
|
|
(7,401)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
|
5,934
|
|
|
3,870
|
|
|
17,462
|
|
|
2,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
212
|
|
|
232
|
|
|
344
|
|
|
626
|
|
Deferred
|
|
|
|
1,916
|
|
|
1,126
|
|
|
5,726
|
|
|
2,424
|
|
|
|
|
2,128
|
|
|
1,358
|
|
|
6,070
|
|
|
3,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
|
|
|
3,806
|
|
|
2,512
|
|
|
11,392
|
|
|
(805)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that are or may be reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation differences - foreign operations
|
|
|
|
20
|
|
|
(49)
|
|
|
(10)
|
|
|
(25)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive profit (loss)
|
|
|
$
|
3,826
|
|
$
|
2,463
|
|
$
|
11,382
|
|
$
|
(830)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share
|
|
|
$
|
0.16
|
|
$
|
0.11
|
|
$
|
0.48
|
|
$
|
(0.05)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of basic common shares
|
|
|
|
23,957,202
|
|
|
23,594,556
|
|
|
23,851,437
|
|
|
17,530,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
|
|
|
$
|
0.15
|
|
$
|
0.10
|
|
$
|
0.45
|
|
$
|
(0.05)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of diluted common shares
|
|
|
|
25,498,758
|
|
|
24,758,532
|
|
|
25,365,629
|
|
|
17,530,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kinaxis Inc.
|
Condensed Consolidated Interim Statements of Changes in Shareholders'
Equity (Deficiency)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months September 30, 2015 and 2014
|
(Expressed in thousands of U.S. dollars)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
|
|
|
Contributed
|
|
comprehensive
|
|
|
|
|
|
|
Total equity
|
|
|
|
|
|
|
capital
|
|
|
surplus
|
|
loss
|
|
|
|
Deficit
|
|
|
(deficiency)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013
|
|
|
|
$
|
|
9,902
|
|
$
|
3,948
|
|
$
|
(360)
|
|
$
|
|
(87,070)
|
|
$
|
(73,580)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
(805)
|
|
|
(805)
|
Other comprehensive loss
|
|
|
|
|
|
-
|
|
|
-
|
|
|
(25)
|
|
|
|
-
|
|
|
(25)
|
Total comprehensive loss
|
|
|
|
|
|
-
|
|
|
-
|
|
|
(25)
|
|
|
|
(805)
|
|
|
(830)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of Class A preferred
shares to Common Shares
|
|
|
|
|
|
60,895
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
60,895
|
Shares issued per offering
|
|
|
|
|
|
59,562
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
59,562
|
Share issuance costs
|
|
|
|
|
|
(3,837)
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
(3,837)
|
Reduction of share capital
|
|
|
|
|
|
(41,010)
|
|
|
-
|
|
|
-
|
|
|
|
41,010
|
|
|
-
|
Shares issued for cash
|
|
|
|
|
|
585
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
585
|
Share options exercised
|
|
|
|
|
|
570
|
|
|
(61)
|
|
|
-
|
|
|
|
-
|
|
|
509
|
Share based payments
|
|
|
|
|
|
-
|
|
|
1,813
|
|
|
-
|
|
|
|
-
|
|
|
1,813
|
Total shareholder transactions
|
|
|
|
|
|
76,765
|
|
|
1,752
|
|
|
-
|
|
|
|
41,010
|
|
|
119,527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2014
|
|
|
|
$
|
|
86,667
|
|
$
|
5,700
|
|
$
|
(385)
|
|
$
|
|
(46,865)
|
|
$
|
45,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2014
|
|
|
|
$
|
|
87,219
|
|
$
|
6,152
|
|
$
|
(453)
|
|
$
|
|
(46,281)
|
|
$
|
46,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
11,392
|
|
|
11,392
|
Other comprehensive loss
|
|
|
|
|
|
-
|
|
|
-
|
|
|
(10)
|
|
|
|
-
|
|
|
(10)
|
Total comprehensive income
|
|
|
|
|
|
-
|
|
|
-
|
|
|
(10)
|
|
|
|
11,392
|
|
|
11,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share options exercised
|
|
|
|
|
|
1,414
|
|
|
(424)
|
|
|
-
|
|
|
|
-
|
|
|
990
|
Share based payments
|
|
|
|
|
|
-
|
|
|
3,223
|
|
|
-
|
|
|
|
-
|
|
|
3,223
|
Total shareholder transactions
|
|
|
|
|
|
1,414
|
|
|
2,799
|
|
|
-
|
|
|
|
-
|
|
|
4,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2015
|
|
|
|
$
|
|
88,633
|
|
$
|
8,951
|
|
$
|
(463)
|
|
$
|
|
(34,889)
|
|
$
|
62,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kinaxis Inc.
|
Condensed Consolidated Interim Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three and nine months September 30, 2015 and 2014
|
(Expressed in thousands of U.S. dollars)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
|
|
For the nine months
|
|
|
|
|
ended September 30,
|
|
ended September 30,
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss)
|
|
|
|
$
|
3,806
|
|
$
|
2,512
|
|
$
|
11,392
|
|
$
|
(805)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items not affecting cash:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of property and equipment
|
|
|
|
|
461
|
|
|
317
|
|
|
1,227
|
|
|
817
|
|
Loss due to change in fair value of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
redeemable preferred shares
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
6,760
|
|
Share-based compensation
|
|
|
|
|
1,176
|
|
|
794
|
|
|
3,223
|
|
|
1,813
|
|
Amortization of lease inducement
|
|
|
|
|
(11)
|
|
|
(12)
|
|
|
(34)
|
|
|
(35)
|
|
Long-term investment tax credits recoverable
|
|
|
|
|
(36)
|
|
|
(396)
|
|
|
(540)
|
|
|
(872)
|
|
Income tax expense
|
|
|
|
|
2,128
|
|
|
1,358
|
|
|
6,070
|
|
|
3,050
|
|
Change in operating assets and liabilities
|
|
|
|
|
(1,689)
|
|
|
1,971
|
|
|
15,888
|
|
|
8,167
|
Interest paid
|
|
|
|
|
-
|
|
|
(13)
|
|
|
-
|
|
|
(531)
|
Income taxes paid
|
|
|
|
|
(36)
|
|
|
(214)
|
|
|
(500)
|
|
|
(4,790)
|
|
|
|
|
|
5,799
|
|
|
6,317
|
|
|
36,726
|
|
|
13,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
|
(851)
|
|
|
(634)
|
|
|
(3,761)
|
|
|
(3,071)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Voting Common Shares issued and share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
subscriptions received
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
991
|
|
Common Shares issued
|
|
|
|
|
437
|
|
|
90
|
|
|
990
|
|
|
103
|
|
Common shares issued per offering
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
59,562
|
|
Share issuance cost net of tax
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3,837)
|
|
Issuance of long-term debt
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5,000
|
|
Repayment of long-term debt
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(30,000)
|
|
|
|
|
|
437
|
|
|
90
|
|
|
990
|
|
|
31,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
|
|
5,385
|
|
|
5,773
|
|
|
33,955
|
|
|
42,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
85,166
|
|
|
50,452
|
|
|
56,725
|
|
|
13,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effects of exchange rates on cash and cash equivalents
|
|
|
|
|
75
|
|
|
(297)
|
|
|
(54)
|
|
|
(198)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
90,626
|
|
$
|
55,928
|
|
$
|
90,626
|
|
$
|
55,928
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE Kinaxis Inc.