Cortex Completes Strong Fiscal 2018 with Record Adjusted EBITDA(1) and cash flows from
operations
CALGARY, Alberta, Oct. 23, 2018 (GLOBE NEWSWIRE) -- Cortex Business Solutions Inc. (“Cortex”) (TSXV: CBX), a
North American network-as-a-service complete document management & e-invoicing solutions provider, today announces its three and
twelve months ended July 31, 2018 (“Q4 F2018”) Management’s Discussion and Analysis (“MD&A”) and Consolidated Annual Financial
Statements (“F/S”). The MD&A and F/S are available at www.sedar.com.
“I believe these results are just the beginning of the momentum that we are building at Cortex. Our team
has delivered our strongest results yet in F2018 while remaining focused on helping our customers to deliver their own successful
results and savings with our ever-expanding service. With our most recent acquisition we are able to work with customers on
many new levels by adding new product breadth and supply chain value. I could not be more excited with the trajectory that
Cortex is on and look forward to another year of growth and expansion” said Joel Leetzow, President and CEO.
“The strong financial results including revenue which increased organically year over year by 13% and record
Adjusted EBITDA of $2.1 million for fiscal 2018 continue to show that Cortex is adding consistent value for its shareholders.” said
Jason Baird, VP, Finance & CFO.
“Cortex completed a transformational fiscal year with the recent strategic acquisition of Powervision Software
Inc. (“Powervision”) which is estimated to not only increases Cortex’s revenue, Adjusted EBITDA, margins and cash flows, but has
also improved the solutions that Cortex can offer our customers as a network-as-a service”
Q4 F2018 and F2018 Financial Highlights
Three months ended July 31, 2018 compared to July 31, 2018
- Adjusted EBITDA(1) increased 136% or by $0.2 million to $0.4 million from $0.2 million
- Cash flow from operating activities increased 32% or by $0.2 million to $0.7 million from $0.5 million
- Overall revenue increased 5% or by $0.2 million to $3.1 million from $2.9 million
- Access and usage fees increased 14% or by $0.4 million to $3.0 million from $2.6 million
- Access fees increased 34% to $2.1 million from $1.6 million
- Gross profit improved 3% or by $0.1 million to $2.2 million
- Net income improved by $3.2 million to $3.1 million from a net loss of $0.1 million
Fiscal 2018 compared to Fiscal 2017
- Adjusted EBITDA(1) increased 282% or by $1.6 million to $2.2 million from $0.6 million
- Cash flow from operating activities increased 281% or by $1.5 million to $2.0 million from $0.5 million
- Overall revenue increased 13% or by $1.4 million to $12.5 million from $11.1 million
- Access and usage fees increased 16% or by $1.6 million to $11.6 million from $10.0 million
- Access fees increased 28% to $7.7 million from $6.0 million
- Gross profit improved 17% or by $1.3 million to $9.2 million from $7.8 million
- Net income improved by $4.7 million to $4.3 million from a net loss of $0.4 million
Cash Position
The overall cash position of Cortex improved 31% to $8.2 million at July 31, 2018, 2018 from $6.2 million at
July 31, 2017 driven predominantly from an increase in net cash provided by operating activities mainly from higher access and
usage fees and project management revenues. The cash position of Cortex provided the flexibility to prudently use $4.7
million in the acquisition of Powervision in September 2018.
(1) Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and
amortization, non-recurring charges and share based payments. Adjusted EBITDA is a non-IFRS financial measure that does not
have any standardized meanings prescribed by IFRS and therefore may not be comparable to similar measures presented by other
reporting issuers. This measure assists the Company in evaluating the Company’s operating performance against its
expectations and against other entities. Please refer to the Company’s MD&A for the quarter and year ended July 31, 2018 for
further information on the Company’s use of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to Net Income.
Cortex’s management will host a conference call, followed by a question and answer period.
The details of the conference call are as follows:
Date: |
Wednesday, October 24th, 2018 |
Time: |
10:00 a.m. Eastern time (8:00 a.m. Mountain time) |
Toll-free dial-in number: |
1-800-273-9672 |
International dial-in number: |
1-416-340-2216 |
Please call the conference telephone number ten minutes prior to the start time. An operator will register your
name and organization. If you have any difficulty connecting with the conference call, please contact Cortex
at 403 219-2838.
A replay of the conference call will be available after the call through October 31, 2018.
Toll-free replay number: |
1-800-408-3053 |
Toll replay number: |
1-905-694-9451 |
Replay ID: |
7332117# |
About Cortex
Cortex is a service-centric, digital transformation solutions provider focused on revolutionizing B2B document exchange. We help
businesses save time and money by replacing traditional paper-based manual systems with AP and AR invoice automation. Companies on
the Cortex Network are positioned for success with solutions that offer the scalability and flexibility needed to evolve with their
unique business needs. Cortex specializes in the development and delivery of integrated electronic document intake and management
solutions using flexible connection methods that leverage existing technologies and processes.
Cortex is currently enabling digital transformation in over 11,000 companies in the Oil & Gas, Mining, Manufacturing and Sports
& Entertainment industries. For more information, please visit www.cortex.net.
Investor Relations Contacts:
Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in policies of the TSX Venture
Exchange) accepts responsibility for the adequacy or accuracy of this release.
Cortex Business Solutions Inc.
Consolidated Statements of Financial Position
(Prepared in Canadian Dollars)
|
July 31
2018 |
|
July 31
2017 |
Assets |
|
|
|
|
|
|
|
Current Assets |
|
|
|
Cash and cash equivalents |
$ |
8,197,785 |
|
|
$ |
6,248,176 |
|
Short-term investments |
|
60,000 |
|
|
|
60,000 |
|
Accounts receivable |
|
907,108 |
|
|
|
1,220,442 |
|
Prepaid expenses |
|
167,822 |
|
|
|
180,710 |
|
|
|
|
|
|
|
9,332,715 |
|
|
|
7,709,328 |
|
|
|
|
|
Long-term receivable |
|
131,785 |
|
|
|
98,761 |
|
Deposits |
|
32,379 |
|
|
|
35,061 |
|
Property and equipment |
|
148,479 |
|
|
|
178,118 |
|
Intangible assets |
|
21,012 |
|
|
|
30,018 |
|
Deferred tax assets |
|
2,758,000 |
|
|
|
- |
|
|
|
|
|
|
$ |
12,424,370 |
|
|
$ |
8,051,286 |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
Accounts payable and accrued liabilities |
$ |
1,197,295 |
|
|
$ |
1,834,471 |
|
Deferred revenue |
|
309,967 |
|
|
|
423,734 |
|
Current income tax payable |
|
20,858 |
|
|
|
9,203 |
|
Current portion of obligations under finance lease |
|
22,923 |
|
|
|
- |
|
|
|
|
|
|
|
1,551,043 |
|
|
|
2,267,408 |
|
|
|
|
|
Deferred rent |
|
141,035 |
|
|
|
- |
|
Obligations under finance lease |
|
13,801 |
|
|
|
- |
|
|
|
|
|
|
|
1,705,879 |
|
|
|
2,267,408 |
|
Shareholders' Equity |
|
|
|
|
|
|
|
Share capital |
|
60,771,418 |
|
|
|
60,562,286 |
|
Accumulated other comprehensive income |
|
620,433 |
|
|
|
591,752 |
|
Contributed surplus |
|
9,881,276 |
|
|
|
9,526,341 |
|
Deficit |
|
(60,554,636 |
) |
|
|
(64,896,501 |
) |
|
|
|
|
|
|
10,718,491 |
|
|
|
5,783,878 |
|
|
|
|
|
|
$ |
12,424,370 |
|
|
$ |
8,051,286 |
|
Cortex Business Solutions Inc.
Consolidated Statement of Income (Loss) and
Comprehensive Income (Loss)
For the years ended July 31, 2018 and 2017
(Prepared in Canadian Dollars)
|
Years ended
July 31 |
|
|
|
2018 |
|
|
|
2017 |
|
Revenue |
|
|
|
|
|
Access and usage fees |
$ |
11,562,518 |
|
|
$ |
9,964,212 |
|
Integration fees |
|
240,227 |
|
|
|
268,579 |
|
Project management and other revenue |
|
651,035 |
|
|
|
826,501 |
|
|
|
|
|
|
|
|
|
12,453,780 |
|
|
|
11,059,292 |
|
|
|
|
|
|
|
Cost of Sales |
|
3,287,242 |
|
|
|
3,217,622 |
|
|
|
|
|
|
|
Gross Profit |
|
9,166,538 |
|
|
|
7,841,670 |
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
Sales and marketing |
|
2,248,966 |
|
|
|
2,382,665 |
|
Research and development |
|
1,900,089 |
|
|
|
1,869,596 |
|
General and administrative |
|
3,276,424 |
|
|
|
3,676,862 |
|
Severance and termination |
|
184,911 |
|
|
|
138,897 |
|
Onerous contract |
|
- |
|
|
|
217,638 |
|
|
|
|
|
|
|
|
|
7,610,390 |
|
|
|
8,285,658 |
|
|
|
|
|
|
|
Income (loss) before finance income |
|
1,556,148 |
|
|
|
(443,988 |
) |
|
|
|
|
|
|
Finance income |
|
36,481 |
|
|
|
6,546 |
|
|
|
|
|
Income tax (expense) recovery - current |
|
(8,764 |
) |
|
|
22,128 |
|
Income tax recovery - deferred |
|
2,758,000 |
|
|
|
- |
|
|
|
|
|
|
|
Net income (loss) |
$ |
4,341,865 |
|
|
$ |
(415,314 |
) |
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
Items that may be reclassified subsequently to net
income (loss): |
|
|
|
|
|
|
|
|
|
|
Foreign exchange gain (loss) on foreign operations |
|
28,681 |
|
|
|
(48,480 |
) |
|
|
|
|
|
|
Comprehensive income (loss) |
$ |
4,370,546 |
|
|
$ |
(463,794 |
) |
|
|
|
|
|
|
|
|
Basic |
|
Diluted |
|
|
|
Basic |
Diluted |
|
Net income (loss) per share |
$ |
0.48 |
$ |
0.47 |
|
|
$ |
(0.05) |
$ |
(0.05 |
) |
Cortex Business Solutions Inc.
Consolidated Statement of Changes in Shareholders’
Equity
(Prepared in Canadian Dollars)
|
Number of Common Shares |
Share Capital |
Accumulated Other Comprehensive
Income |
Contributed Surplus |
Deficit |
Total Shareholders’ Equity |
|
|
|
|
|
|
|
Balance – July 31, 2016 |
8,984,704 |
$ |
60,291,515 |
$ |
640,232 |
|
$ |
9,126,948 |
|
$ |
(64,481,187 |
) |
$ |
5,577,508 |
|
|
|
|
|
|
|
|
Net loss |
- |
|
- |
|
- |
|
|
- |
|
|
(415,314 |
) |
|
(415,314 |
) |
Translation of foreign operations |
- |
|
- |
|
(48,480 |
) |
|
- |
|
|
- |
|
|
(48,480 |
) |
Compensation units & stock options exercised |
85,279 |
|
270,771 |
|
- |
|
|
(100,480 |
) |
|
- |
|
|
170,291 |
|
Deferred share units issued |
- |
|
- |
|
- |
|
|
200,000 |
|
|
- |
|
|
200,000 |
|
Stock based compensation |
- |
|
- |
|
- |
|
|
299,873 |
|
|
- |
|
|
299,873 |
|
|
|
|
|
|
|
|
Balance – July 31, 2017 |
9,069,983 |
$ |
60,562,286 |
$ |
591,752 |
|
$ |
9,526,341 |
|
$ |
(64,896,501 |
) |
$ |
5,783,878 |
|
|
|
|
|
|
|
|
Net income |
- |
|
- |
|
- |
|
|
- |
|
|
4,341,865 |
|
|
4,341,570 |
|
Translation of foreign operations |
- |
|
- |
|
28,681 |
|
|
- |
|
|
- |
|
|
28,681 |
|
Compensation units & stock options exercised |
27,163 |
|
89,132 |
|
- |
|
|
(31,051 |
) |
|
- |
|
|
58,081 |
|
Deferred share units exercised for shares |
40,554 |
|
120,000 |
|
- |
|
|
(120,000 |
) |
|
- |
|
|
- |
|
Deferred share units issued |
|
|
|
|
200,000 |
|
|
|
200,000 |
|
Stock based compensation |
- |
|
- |
|
- |
|
|
305,986 |
|
|
- |
|
|
305,986 |
|
|
|
|
|
|
|
|
Balance – July 31, 2018 |
9,137,700 |
$ |
60,771,418 |
$ |
620,433 |
|
$ |
9,881,276 |
|
$ |
(60,554,636 |
) |
$ |
10,718,491 |
|
Cortex Business Solutions Inc.
Consolidated Statement of Cash Flows
For the years ended July 31, 2018 and 2017
(Prepared in Canadian Dollars)
|
Years ended
July 31 |
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
Cash provided by (used in) |
|
|
|
|
|
|
|
Operating activities |
|
|
|
Net income (loss) |
$ |
4,341,865 |
|
|
$ |
(415,314 |
) |
Items not affecting cash |
|
|
|
Recovery for deferred taxes |
|
(2,758,000 |
) |
|
|
- |
|
Stock-based compensation |
|
505,986 |
|
|
|
499,873 |
|
Amortization |
|
183,624 |
|
|
|
139,051 |
|
Deferred Rent |
|
141,035 |
|
|
|
- |
|
Accretion on rebate provision |
|
- |
|
|
|
7,896 |
|
Loss on disposal of equipment |
|
868 |
|
|
|
1,096 |
|
Long term receivables |
|
(33,024 |
) |
|
|
(98,761 |
) |
Rebate Payment |
|
|
|
(302,041 |
) |
Changes in non-cash working capital |
|
(410,384 |
) |
|
|
685,343 |
|
|
|
|
|
Net cash provided by operating activities |
|
1,971,970 |
|
|
|
517,143 |
|
|
|
|
|
Financing activities |
|
|
|
Proceeds on exercise of compensation units & stock options |
|
58,081 |
|
|
|
170,291 |
|
Finance lease payments |
|
(30,081 |
) |
|
|
- |
|
|
|
|
|
Net cash provided by financing activities |
|
28,000 |
|
|
|
170,291 |
|
|
|
|
|
Investing Activities |
|
|
|
Acquisition of property and equipment |
|
(79,043 |
) |
|
|
(12,610 |
) |
|
|
|
|
Net cash used in investing activities |
|
(79,043 |
) |
|
|
(12,610 |
) |
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
held in foreign currency |
|
28,682 |
|
|
|
(48,483 |
) |
|
|
|
|
Cash inflow |
|
1,949,609 |
|
|
|
626,341 |
|
|
|
|
|
Cash, beginning of year |
|
6,248,176 |
|
|
|
5,621,835 |
|
|
|
|
|
Cash, end of year |
$ |
8,197,785 |
|
|
$ |
6,248,176 |
|