|
Previous: BIGSTAR ENTERTAINMENT INC /NY, 4, 2000-11-15 |
Next: PATH 1 NETWORK TECHNOLOGIES INC, NT 10-Q, 2000-11-15 |
Three Months Ended | Twelve Months Ended | ||||||||||||
September
30 2000 |
June 30 2000 |
September
30 2000 |
|||||||||||
|
|
|
|||||||||||
Revenue | $ | 173.3 | $ | 162.6 | $ | 453.2 | |||||||
Cost of sales | 96.3 | 91.1 | 249.4 | ||||||||||
|
|
|
|||||||||||
Gross profit | 77.0 | 71.5 | 203.8 | ||||||||||
Research and development, net | 16.0 | 14.2 | 42.6 | ||||||||||
Sales and marketing | 23.6 | 24.7 | 66.5 | ||||||||||
General and administrative | 16.7 | 17.2 | 40.3 | ||||||||||
Other (income) expense | 1.7 | 0.1 | (0.3 | ) | |||||||||
|
|
|
|||||||||||
Adjusted operating income | 19.0 | 15.3 | 54.7 | ||||||||||
Income tax expense | (5.3 | ) | (3.8 | ) | (17.3 | ) | |||||||
|
|
|
|||||||||||
Adjusted net operating income | 13.7 | 11.5 | 37.4 | ||||||||||
Cash tax recovery from the amortization of intellectual property | 1.7 | 2.2 | 3.9 | ||||||||||
Minority interest | 0.6 | -- | 0.6 | ||||||||||
|
|
|
|||||||||||
Adjusted earnings | $ | 16.0 | $ | 13.7 | $ | 41.9 | |||||||
|
|
|
|||||||||||
Adjusted earnings per share - basic under Canadian and U.S. GAAP | $ | 0.34 | $ | 0.30 | $ | 1.07 | |||||||
|
|
|
|||||||||||
Adjusted earnings per share - fully diluted under Canadian GAAP | $ | 0.32 | $ | 0.28 | $ | 1.00 | |||||||
|
|
|
|||||||||||
Adjust earnings per shares - diluted under U.S. GAAP | $ | 0.32 | $ | 0.28 | $ | 0.97 | |||||||
|
|
|
Three Months Ended | Twelve Months Ended | ||||||||||||
September 30 | September 30 | ||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||
|
|
|
|
||||||||||
Basic shares outstanding | 47,082,928 | 30,854,353 | 39,428,764 | 28,369,402 | |||||||||
Fully diluted - Canadian GAAP | |||||||||||||
Net earnings / Adjusted earnings | $ | 15,994,000 | $ | 6,217,000 | $ | 41,995,000 | $ | 28,369,402 | |||||
Plus: income from operations | 2,050,000 | 185,000 | 5,033,000 | 673,000 | |||||||||
|
|
|
|
||||||||||
$ | 18,044,000 | $ | 6,402,000 | $ | 47,028,000 | $ | 19,233,000 | ||||||
|
|
|
|
||||||||||
Basic shares outstanding | 47,082,929 | 30,854,353 | 39,428,764 | 28,369,402 | |||||||||
Plus: dilutive options | 10,152,456 | 4,231,124 | 7,415,652 | 4,006,818 | |||||||||
|
|
|
|
||||||||||
Fully diluted shares outstanding | 57,235,384 | 35,085,477 | 46,844,416 | 32,376,220 | |||||||||
Fully diluted EPS | $ | 0.32 | $ | 0.18 | $ | 1.00 | $ | 0.59 | |||||
|
|
|
|
||||||||||
Diluted - US GAAP | |||||||||||||
Net earnings / adjusted earnings | $ | 15,994,000 | $ | 6,217,000 | $ | 41,995,000 | $ | 18,560,000 | |||||
Basic shares outstanding | 47,082,928 | 30,854,353 | 39,428,764 | 28,369,402 | |||||||||
Plus: dilutive options | 2,669,754 | 2,394,046 | 3,703,679 | 1,452,232 | |||||||||
|
|
|
|
||||||||||
Diluted shares outstanding | 49,752,682 | 33,248,399 | 43,132,443 | 29,821,634 | |||||||||
Diluted EPS |
$ | 0.32 | $ | 0.19 | $ | 0.97 | $ | 0.62 | |||||
|
|
|
|
Three Months Ended | Twelve Months Ended | ||||||||||||
September 30 | September 30 | ||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||
|
|
|
|
||||||||||
Revenue | |||||||||||||
Product revenue | $ | 122,626 | $ | 46,743 | $ | 335,535 | $ | 148,433 | |||||
Service revenue | 38,777 | 9,203 | 94,654 | 29,890 | |||||||||
Consumables revenue | 11,902 | -- | 23,095 | -- | |||||||||
|
|
|
|
||||||||||
173,305 | 55,946 | 453,284 | 178,323 | ||||||||||
Cost of sales | 96,312 | 30,108 | 249,427 | 94,465 | |||||||||
|
|
|
|
||||||||||
76,993 | 25,838 | 203,857 | 83,858 | ||||||||||
|
|
|
|
||||||||||
Research and development, net | 16,004 | 4,430 | 42,605 | 13,805 | |||||||||
Sales and marketing | 23,547 | 8,352 | 66,529 | 30,373 | |||||||||
General and administration | 16,687 | 3,570 | 40,269 | 10,144 | |||||||||
Other (income) expense | 1,735 | (631 | ) | (341 | ) | (1,358 | ) | ||||||
|
|
|
|
||||||||||
Operating income before undernoted items | 19,020 | 10,117 | 54,795 | 30,894 | |||||||||
Business integration costs | 2,673 | -- | 10,845 | -- | |||||||||
Goodwill and other intangible assets amortization | 17,124 | -- | 35,248 | -- | |||||||||
|
|
|
|
||||||||||
Earnings (loss) before income taxes and equity loss and minority interest | (777 | ) | 10,117 | 8,702 | 30,894 | ||||||||
Income tax expense | 3,444 | 3,900 | 9,811 | 12,334 | |||||||||
Equity loss | -- | -- | 967 | -- | |||||||||
Minority interest (income) expense | (646 | ) | -- | (646 | ) | -- | |||||||
|
|
|
|
||||||||||
Net earnings (loss) | $ | (3,575 | ) | $ | 6,217 | $ | (1,430 | ) | $ | 18,560 | |||
|
|
|
|
||||||||||
Earnings (loss) per common share | |||||||||||||
- Basic, Canadian GAAP | $ | (0.08 | ) | $ | 0.20 | $ | (0.04 | ) | $ | 0.65 | |||
|
|
|
|
||||||||||
- Basic, U.S. GAAP | $ | (0.19 | ) | $ | 0.20 | $ | (1.14 | ) | $ | 0.65 | |||
|
|
|
|
||||||||||
- Fully diluted, Canadian GAAP | $ | (0.08 | ) | $ | 0.18 | $ | (0.04 | ) | $ | 0.59 | |||
|
|
|
|
||||||||||
- Diluted, U.S. GAAP | $ | (0.19 | ) | $ | 0.19 | $ | (1.14 | ) | $ | 0.62 | |||
|
|
|
|
||||||||||
Retained earnings, beginning of period | $ | 23,899 | $ | 15,537 | $ | 21,754 | $ | 3,194 | |||||
Net earnings (loss) | (3,575 | ) | 6,217 | (1,430 | ) | 18,560 | |||||||
|
|
|
|
||||||||||
Retained earnings, end of period | $ | 20,324 | $ | 21,754 | $ | 20,324 | $ | 21,754 | |||||
|
|
|
|
September 30 | |||||||||||||
2000 | 1999 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||
|
|
||||||||||||
Assets | |||||||||||||
Current assets | |||||||||||||
Cash and cash equivalents | $ | 45,359 | $ | 103,075 | |||||||||
Accounts receivable | 178,349 | 33,900 | |||||||||||
Other receivables | 58,586 | 8,396 | |||||||||||
Inventories | 141,021 | 32,247 | |||||||||||
Income taxes receivable | -- | -- | |||||||||||
Future income taxes | 2,731 | 2,067 | |||||||||||
|
|
||||||||||||
426,046 | 179,685 | ||||||||||||
Investments and other assets | 45,000 | -- | |||||||||||
Capital assets | 107,280 | 40,718 | |||||||||||
Goodwill and other intangible assets | 338,055 | -- | |||||||||||
Other assets | 6,051 | -- | |||||||||||
Future income taxes | 21,588 | -- | |||||||||||
|
|
||||||||||||
$ | 944,020 | $ | 220,403 | ||||||||||
|
|
||||||||||||
Liabilities | |||||||||||||
Current liabilities | |||||||||||||
Short-term debt | $ | 19,216 | $ | -- | |||||||||
Accounts payable | 95,311 | 13,182 | |||||||||||
Accrued liabilities | 61,503 | 17,209 | |||||||||||
Income taxes payable | 7,048 | 3,486 | |||||||||||
Deferred revenue and deposits | 61,677 | 19,048 | |||||||||||
Current portion of long-term debt | -- | 296 | |||||||||||
Future income taxes | 12,655 | 862 | |||||||||||
|
|
||||||||||||
257,410 | 54,083 | ||||||||||||
Long-term debt | -- | 6,364 | |||||||||||
|
|
||||||||||||
257,410 | 60,477 | ||||||||||||
Shareholders' Equity | |||||||||||||
Share capital | 664,160 | 138,202 | |||||||||||
Contributed surplus | 2,126 | -- | |||||||||||
Retained earnings | 20,324 | 21,754 | |||||||||||
|
|
||||||||||||
686,610 | 159,956 | ||||||||||||
|
|
||||||||||||
$ | 944,020 | $ | 220,403 | ||||||||||
|
|
|