EX-99.1 2 qtrh-ex991_6.htm EX-99.1 qtrh-ex991_6.htm

Exhibit 99.1

 

Press release

 

 

Quarterhill Announces First Quarter 2019 Financial Results

Adjusted EBITDA of $12.5 million driven by strong revenue growth
and lower cost base

Kitchener, Canada – May 9, 2019 – Quarterhill Inc. (“Quarterhill” or the “Company”) (TSX: QTRH) (NASDAQ: QTRH), announces its financial results for the three-month period ended March 31, 2019. All financial information in this press release is reported in U.S. dollars, unless otherwise indicated.

 

First Quarter 2019 Highlights

Revenues of $39.8 million, which is above the estimated range of $33.0-$36.0 million provided previously

Recurring revenues of $5.6 million

Adjusted EBITDA* of $12.5 million

Net income of $29,000, or $0.00 per basic and diluted common share

Cash and equivalents were $53.8 million at March 31, 2019. Cash and equivalents declined in Q1 2019 due to working capital adjustments which saw accounts receivable increase $27.1 million. The majority of that increase was collected post quarter-end

WiLAN, along with several of its whollyowned subsidiaries, entered into a comprehensive semiconductor license agreement with SK hynix Inc.

Subsequent to quarter-end, John Gillberry named Chairperson of the Board and James Skippen named Vice-Chairperson of the Board

Subsequent to quarter-end, WiLAN's wholly-owned subsidiary, Polaris Innovations Limited ("Polaris"), granted a term license for certain memory interface technology patents owned by Polaris to NVIDIA Corporation

 

“Q1 was a strong start to the year in which we continued our momentum from Q4 and delivered significant revenue and Adjusted EBITDA growth both year-over-year and sequentially,” said Doug Parker, President and CEO, Quarterhill. “With WiLAN, our licensing business, we had the type of quarter that illustrates the positive aspects of its revenue variability, as that business generated almost $15.0 million in Adjusted EBITDA and accordingly a significant amount of cash flow that can be used to support our M&A strategy. The recent license announcement with NVIDIA reflects that WiLAN’s momentum has continued into Q2 and on the expense side we are already benefitting from the lower cost base established through the 2018 restructuring.”

 

“Regarding our M&A activities, while it is still somewhat of a seller’s market, we are experiencing good activity with deal flow and continue to make progress moving a number of opportunities through our pipeline and diligence process. With a focus on expanding our overall M&A coverage in general, we are seeing good opportunities to add stand-alone businesses to the portfolio and are also seeing promising tuck-in opportunities for IRD and VIZIYA in their existing markets and adjacencies. Those businesses continue to perform well, and we believe that an appropriate tuck-in could help to further accelerate their growth prospects.”  

 

1

 


 

Press release

 

Approval of Eligible Dividend

The Board of Directors has declared an eligible quarterly dividend of CDN $0.0125 per common share payable on July 5, 2019, to shareholders of record on June 14, 2019.

 

Business Strategy and Segments

Quarterhill’s acquisition strategy focuses primarily on financial metrics while remaining cognizant of broader technology and market trends as it builds a portfolio of businesses that are characterized as having recurring revenue, free cash flow and profitable growth potential. Driven by the execution of a proven and disciplined acquisition strategy, the Company seeks to enable shareholders to benefit from consolidation and convergence trends in today’s technology industry. As of March 31, 2019, Quarterhill had investments in three segments: Licensing (Wi-LAN Inc. or “WiLAN”); Intelligent Systems (International Road Dynamics Inc. or “IRD”); and Enterprise Software (VIZIYA Corp. or “VIZIYA”).

 

Q1 2019 Consolidated Financial Review

Consolidated revenues for the three months ended March 31, 2019 (“Q1 2019”) were $39.8 million, up 232% compared to $12.0 million in Q1 2018. WiLAN’s Q1 2019 revenue was $28.1 million compared to $1.8 million in Q1 2018 and was the primary driver of the year-over-year increase. Combined, IRD and VIZIYA grew revenue organically year-over-year by 14% to $11.7 million. Recurring revenue was $5.6 million in Q1 2019 compared to $4.2 million in Q1 2018.

 

Gross margin for Q1 2019 was $20.0 million, or 50%, compared to $0.3 million, or 2%, in Q1 2018. Gross margin comparisons reflect the quarterly revenue variability in the WiLAN business and its strong performance in Q1 2019. Gross margin percentage for both IRD and VIZIYA in Q1 2019 was 40% compared to 43% in Q1 2018. That year-over-year change was due primarily to lower revenue at VIZIYA, offset in part by higher revenue and margin at IRD, which was due, in part, to the 2018 restructuring at IRD.

 

Operating expenses include selling, general and administrative costs, research and development costs, depreciation and amortization of intangible assets and special charges. Operating expenses for Q1 2019 were $14.7 million, compared to $15.1 million in Q1 2018. Operating expenses in Q1 2019 included a one-time $1.3 million charge related to the restructuring at WiLAN that took place in December 2018. Excluding that one-time amount, operating expenses decreased year-over-year by $1.7 million, even with the significant year-over-year increase in revenue. This was due primarily to the restructurings in 2018 at WiLAN and IRD.  

 

Adjusted EBITDA for Q1 2019 was $12.5 million compared to ($7.3) million in Q1 2018. The increase in adjusted EBITDA reflects the strong quarter at WiLAN, higher revenue at IRD and the restructurings in 2018 at WiLAN and IRD.

 

Net income for Q1 2019 was $29,000, or $0.00 per basic and diluted common share, compared to net loss of $12.0 million, or ($0.10) per basic and diluted common share, in Q1 2018. The year-over-year improvement was due primarily to significant revenue growth at WiLAN, higher revenue at IRD and the restructurings in 2018 at WiLAN and IRD, offset in part by lower revenue at VIZIYA.  

 

2

 


 

Press release

 

Cash used in operations for Q1 2019 was $12.3 million, compared to $6.5 million of cash used in operations in Q1 2018. Cash used in operations in Q1 2019 was impacted by the timing of collections and working capital adjustments. Accounts receivable increased by $27.1 million in Q1 2019 from December 31, 2018, which reflected the strong revenue performance at WiLAN. A majority of these receivables were collected subsequent to quarter-end, which will be reflected in Quarterhill’s Q2 2019 financial statements.

 

Cash and cash equivalents and short-term investments amounted to $53.8 million at March 31, 2019, compared to $67.3 million at December 31, 2018. A significant portion of the Company’s accounts receivable balance was collected subsequent to quarter-end.  

 

The table below highlights financial performance for the Company’s Licensing, Intelligent Systems and Enterprise Software segments. For detailed results and discussion related to these segments, please refer to the Management’s Discussion and Analysis document, which will be filed on SEDAR and at www.quarterhill.com in the investor section.

 

 

  

For the Three months ended March 31, 2019

 

 

Licensing

 

 

Intelligent Systems

 

 

Enterprise Software

 

 

Corporate

 

 

Total

 

Revenues

$

28,125

 

 

$

9,338

 

 

$

2,375

 

 

$

-

 

 

$

39,838

 

Cost of revenues (excluding depreciation and amortization)

 

12,789

 

 

 

6,697

 

 

 

307

 

 

 

-

 

 

 

19,793

 

 

 

15,336

 

 

 

2,641

 

 

 

2,068

 

 

 

-

 

 

 

20,045

 

Selling, general and administrative expenses

 

560

 

 

 

2,506

 

 

 

1,574

 

 

 

1,947

 

 

 

6,587

 

Research and development expenses

 

-

 

 

 

591

 

 

 

588

 

 

 

-

 

 

 

1,179

 

Depreciation of property, plant and equipment

 

41

 

 

 

302

 

 

 

31

 

 

 

4

 

 

 

378

 

Amortization of intangibles

 

3,528

 

 

 

946

 

 

 

757

 

 

 

-

 

 

 

5,231

 

Special charges

 

1,297

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,297

 

Results from operations

 

9,910

 

 

 

(1,704

)

 

 

(882

)

 

 

(1,951

)

 

 

5,373

 

Finance income

 

(18

)

 

 

(2

)

 

 

-

 

 

 

(182

)

 

 

(202

)

Finance expense

 

-

 

 

 

43

 

 

 

1

 

 

 

-

 

 

 

44

 

Foreign exchange loss (gain)

 

(192

)

 

 

192

 

 

 

33

 

 

 

209

 

 

 

242

 

Other income

 

-

 

 

 

(74

)

 

 

-

 

 

 

-

 

 

 

(74

)

Income (loss) before taxes

 

10,120

 

 

 

(1,863

)

 

 

(916

)

 

 

(1,978

)

 

 

5,363

 

Current income tax expense

 

3,907

 

 

 

134

 

 

 

-

 

 

 

-

 

 

 

4,041

 

Deferred income tax expense (recovery)

 

1,948

 

 

 

(595

)

 

 

(328

)

 

 

268

 

 

 

1,293

 

Income tax expense (recovery)

 

5,855

 

 

 

(461

)

 

 

(328

)

 

 

268

 

 

 

5,334

 

Net income (loss)

$

4,265

 

 

$

(1,402

)

 

$

(588

)

 

$

(2,246

)

 

$

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

14,755

 

 

 

(426

)

 

 

(80

)

 

 

(1,789

)

 

 

12,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

(21

)

 

 

30

 

 

 

14

 

 

 

158

 

 

 

181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 


 

Press release

 

 

For the Three months ended March 31, 2018

 

 

Licensing

 

 

Intelligent Systems

 

 

Enterprise Software

 

 

Corporate

 

 

Total

 

Revenues

$

1,767

 

 

$

7,412

 

 

$

2,830

 

 

$

-

 

 

$

12,009

 

Cost of revenues (excluding depreciation and amortization)

 

5,905

 

 

 

5,498

 

 

 

331

 

 

 

-

 

 

 

11,734

 

 

 

(4,138

)

 

 

1,914

 

 

 

2,499

 

 

 

-

 

 

 

275

 

Selling, general and administrative expenses

 

631

 

 

 

2,573

 

 

 

1,569

 

 

 

2,280

 

 

 

7,053

 

Research and development expenses

 

-

 

 

 

549

 

 

 

390

 

 

 

-

 

 

 

939

 

Depreciation of property, plant and equipment

 

75

 

 

 

290

 

 

 

29

 

 

 

1

 

 

 

395

 

Amortization of intangibles

 

5,002

 

 

 

992

 

 

 

757

 

 

 

-

 

 

 

6,751

 

Results from operations

 

(9,846

)

 

 

(2,490

)

 

 

(246

)

 

 

(2,281

)

 

 

(14,863

)

Finance income

 

-

 

 

 

(1

)

 

 

-

 

 

 

(190

)

 

 

(191

)

Finance expense

 

-

 

 

 

36

 

 

 

3

 

 

 

-

 

 

 

39

 

Foreign exchange loss (gain)

 

300

 

 

 

(148

)

 

 

(9

)

 

 

(273

)

 

 

(130

)

Other income

 

-

 

 

 

(250

)

 

 

(77

)

 

 

-

 

 

 

(327

)

Loss before taxes

 

(10,146

)

 

 

(2,127

)

 

 

(163

)

 

 

(1,818

)

 

 

(14,254

)

Current income tax expense (recovery)

 

104

 

 

 

9

 

 

 

(434

)

 

 

-

 

 

 

(321

)

Deferred income tax expense (recovery)

 

(1,403

)

 

 

(568

)

 

 

(238

)

 

 

321

 

 

 

(1,888

)

Income tax expense (recovery)

 

(1,299

)

 

 

(559

)

 

 

(672

)

 

 

321

 

 

 

(2,209

)

Net income (loss)

$

(8,847

)

 

$

(1,568

)

 

$

509

 

 

$

(2,139

)

 

$

(12,045

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

(4,763

)

 

 

(1,037

)

 

 

667

 

 

 

(2,204

)

 

 

(7,337

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of deleted deferred revenue

 

-

 

 

 

97

 

 

 

127

 

 

 

-

 

 

 

224

 

Stock-based compensation

 

6

 

 

 

74

 

 

 

-

 

 

 

76

 

 

 

156

 

 

Conference Call and Webcast

Quarterhill will host a conference call to discuss its financial results today at 10:00 AM Eastern Time.

 

Webcast Information  

The live audio webcast will be available at: https://event.on24.com/wcc/r/1987812/73FBBC42A1F9A206D58155EE2E34819D

 

Dial-in Information 

To access the call from Canada and U.S., dial 1.888.231.8191 (Toll Free) 

To access the call from other locations, dial 1.647.427.7450 (International) 

 

Replay Information  

Webcast replay will be available for 90 days at: https://event.on24.com/wcc/r/1987812/73FBBC42A1F9A206D58155EE2E34819D

 

Telephone replay will be available from 1:00 p.m. Eastern Time on May 9, 2019 until 11:59 p.m. Eastern Time on May 16, 2019 at: 1.855.859.2056 (Toll Free) or 1.416.849.0833 (International). The telephone replay requires the passcode 5782399.

 

Non-GAAP Disclosure*

Quarterhill follows U.S. GAAP in preparing its interim and annual financial statements. We use the term “Adjusted EBITDA” to mean net income (loss) from continuing operations before: (i) income taxes; (ii) finance expense or income; (iii) amortization and impairment of intangibles; (iv) special

4

 


 

Press release

 

charges and other one-time items; (v) depreciation of property, plant and equipment; (vi) effects of deleted deferred revenue; (vii) the effects of fair value step up in inventory acquired; (viii) stock based compensation; (ix) foreign exchange (gain) loss; and (x) equity in income and dividends from joint ventures. Adjusted EBITDA is used by Quarterhill management to assess our normalized cash generated on a consolidated basis and in our operating segments. Adjusted EBITDA is also a performance measure that may be used by investors to analyze the cash generated by Quarterhill and our operating segments. ADJUSTED EBITDA IS NOT A MEASURE OF FINANCIAL PERFORMANCE UNDER U.S. GAAP. IT DOES NOT HAVE ANY STANDARDIZED MEANING PRESCRIBED BY U.S. GAAP AND IS THEREFORE UNLIKELY TO BE COMPARABLE TO SIMILARLY TITLED MEASURES USED BY OTHER COMPANIES. ADJUSTED EBITDA SHOULD NOT BE INTERPRETED AS AN ALTERNATIVE TO NET INCOME AND CASH FLOWS FROM OPERATIONS AS DETERMINED IN ACCORDANCE WITH U.S. GAAP OR AS A MEASURE OF LIQUIDITY.

 

About Quarterhill

Quarterhill is focused on the disciplined acquisition, management and growth of companies in dedicated technology areas including, vertical market software and solutions, intelligent industrial systems, and innovation and licensing. Quarterhill’s emphasis is on seeking out acquisition opportunities at reasonable valuations that provide a foundation for recurring revenues, predictable cash flows and margins, profitable growth, intimate customer relationships and dedicated management teams.  Quarterhill is listed on the TSX and NASDAQ under the symbol QTRH. For more information: www.quarterhill.com.

 

Forward-looking Information

This news release contains forward-looking statements and forward-looking information within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and other United States and Canadian securities laws.  Forward-looking statements and forward-looking information are based on estimates and assumptions made by Quarterhill in light of its experience and its perception of historical trends, current conditions, expected future developments and the expected effects of new business strategies, as well as other factors that Quarterhill believes are appropriate in the circumstances. Many factors could cause Quarterhill’s actual performance or achievements to differ materially from those expressed or implied by the forward-looking statements or forward-looking information. Such factors include, without limitation, the risks described in Quarterhill’s February 28, 2019 annual information form for the year ended December 31, 2018 (the "AIF"). Copies of the AIF may be obtained at www.sedar.com and as part of Quarterhill’s Form 40-F for the year ended December 31, 2018 filed with the U.S. Securities and Exchange Commission and available at www.sec.com. Quarterhill recommends that readers review and consider all of these risk factors and notes that readers should not place undue reliance on any of Quarterhill’s forward-looking statements. Quarterhill has no intention, and undertakes no obligation, to update or revise any forward-looking statements or forward-looking information, whether as a result of new information, future events or otherwise, except as required by law.

 

All trademarks and brands mentioned in this release are the property of their respective owners.

 

For media and investor inquiries, please contact:

 

Shaun McEwan

Dave Mason

Chief Financial Officer

Investor Relations

T : 613.688.4898

T : 613.688.1693

E : smcewan@quarterhill.com

E : ir@quarterhill.com

 

5

 


 

Press release

 

Quarterhill Inc.

 

Condensed Consolidated Interim Statements of Operations

 

(Unaudited)

 

(in thousands of United States dollars, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

2019

 

 

2018

 

Revenues

$

39,838

 

 

$

12,009

 

Cost of revenues (excluding depreciation and amortization)

 

19,793

 

 

 

11,734

 

 

 

20,045

 

 

 

275

 

Operating expenses

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

6,587

 

 

 

7,053

 

Research and development expenses

 

1,179

 

 

 

939

 

Depreciation of property, plant and equipment

 

378

 

 

 

395

 

Amortization of intangibles

 

5,231

 

 

 

6,751

 

Special charges

 

1,297

 

 

 

-

 

 

 

14,672

 

 

 

15,138

 

Results from operations

 

5,373

 

 

 

(14,863

)

 

 

 

 

 

 

 

 

Finance income

 

(202

)

 

 

(191

)

Finance expense

 

44

 

 

 

39

 

Foreign exchange loss (gain)

 

242

 

 

 

(130

)

Other income

 

(74

)

 

 

(327

)

Income (loss) before taxes

 

5,363

 

 

 

(14,254

)

 

 

 

 

 

 

 

 

Current income tax expense (recovery)

 

4,041

 

 

 

(321

)

Deferred income tax expense (recovery)

 

1,293

 

 

 

(1,888

)

Income tax expense (recovery)

 

5,334

 

 

 

(2,209

)

Net income (loss)

$

29

 

 

$

(12,045

)

 

 

 

 

 

 

 

 

Net income (loss) per share

 

 

 

 

 

 

 

  Basic and fully diluted

$

0.00

 

 

$

(0.10

)

 

 

 

 

 

 

 

 

Weighted average number of common shares

 

 

 

 

 

 

 

  Basic

 

118,817,466

 

 

 

118,658,249

 

  Fully diluted

 

118,817,466

 

 

 

118,658,249

 

 

 


6

 


 

Press release

 

Quarterhill Inc.

 

Supplemental Condensed Consolidated Interim Statements of Operations Information

 

(Unaudited)

 

(in thousands of United States dollars)

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

2019

 

 

2018

 

Revenues

 

 

 

 

 

 

 

  License

$

27,980

 

 

$

2,493

 

  Systems

 

5,602

 

 

 

4,693

 

  Services

 

646

 

 

 

653

 

  Recurring

 

5,610

 

 

 

4,170

 

Total revenues

$

39,838

 

 

$

12,009

 

 

 

 

 

 

 

 

 

Cost of revenues (excluding depreciation and amortization)

 

 

 

 

 

 

 

  License

$

12,806

 

 

$

5,931

 

  Systems

 

3,793

 

 

 

3,466

 

  Services

 

290

 

 

 

305

 

  Recurring

 

2,904

 

 

 

2,032

 

Total cost of revenues

$

19,793

 

 

$

11,734

 

 

 

 

 

 

 

 

 

 


7

 


 

Press release

 

 

Quarterhill Inc.

 

Condensed Consolidated Interim Statements of Comprehensive Income (Loss)

 

(Unaudited)

 

(in thousands of United States dollars)

 

 

Three months ended March 31,

 

 

2019

 

 

2018

 

Net income (loss)

$

29

 

 

$

(12,045

)

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

599

 

 

 

(790

)

Comprehensive income (loss)

$

628

 

 

$

(12,835

)

 

 

 

 

 

 

 

 

 

 

 


8

 


 

Press release

 

Quarterhill Inc.

 

Condensed Consolidated Interim Balance Sheets

 

(Unaudited)

 

(in thousands of United States dollars)

 

 

 

 

 

 

 

 

 

As at

March 31, 2019

 

 

December 31, 2018

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

50,406

 

 

$

63,929

 

Short-term investments

 

1,161

 

 

 

1,139

 

Restricted short-term investments

 

2,200

 

 

 

2,200

 

Accounts receivable

 

37,900

 

 

 

10,812

 

Other current assets

 

21

 

 

 

91

 

Unbilled revenue

 

4,359

 

 

 

3,990

 

Income taxes receivable

 

-

 

 

 

198

 

Inventories

 

5,939

 

 

 

5,960

 

Prepaid expenses and deposits

 

2,038

 

 

 

2,332

 

 

 

104,024

 

 

 

90,651

 

Non-current assets

 

 

 

 

 

 

 

Accounts receivable

 

351

 

 

 

415

 

Right-of-use assets

 

2,649

 

 

 

-

 

Property, plant and equipment

 

2,503

 

 

 

2,655

 

Intangible assets

 

82,545

 

 

 

87,425

 

Investment in joint venture

 

3,984

 

 

 

3,822

 

Deferred income tax assets

 

25,061

 

 

 

27,141

 

Goodwill

 

25,303

 

 

 

25,303

 

TOTAL ASSETS

$

246,420

 

 

$

237,412

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Bank indebtedness

$

2,670

 

 

$

2,598

 

Accounts payable and accrued liabilities

 

24,837

 

 

 

18,103

 

Income taxes payable

 

63

 

 

 

-

 

Right-of-use lease liabilities

 

681

 

 

 

-

 

Current portion of deferred revenue

 

5,631

 

 

 

4,670

 

Current portion of long-term debt

 

295

 

 

 

299

 

Contingent consideration

 

929

 

 

 

929

 

 

 

35,106

 

 

 

26,599

 

Non-current liabilities

 

 

 

 

 

 

 

Deferred revenue

 

1,291

 

 

 

1,435

 

Right-of-use lease liabilities

 

1,783

 

 

 

-

 

Long-term debt

 

153

 

 

 

173

 

Deferred income tax liabilities

 

3,540

 

 

 

4,337

 

TOTAL LIABILITIES

 

41,873

 

 

 

32,544

 

Shareholders’ equity

 

 

 

 

 

 

 

Capital stock

 

419,111

 

 

 

419,111

 

Additional paid-in capital

 

23,138

 

 

 

22,957

 

Accumulated other comprehensive income

 

16,842

 

 

 

16,243

 

Deficit

 

(254,544

)

 

 

(253,443

)

 

 

204,547

 

 

 

204,868

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

246,420

 

 

$

237,412

 


9

 


 

Press release

 

 

Quarterhill Inc.

 

Condensed Consolidated Interim Statements of Cash Flows

 

(Unaudited)

 

(in thousands of United States dollars)

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

2019

 

 

2018

 

Cash generated from (used in):

 

 

 

 

 

 

 

Operations

 

 

 

 

 

 

 

Net income (loss)

$

29

 

 

$

(12,045

)

Non-cash items

 

 

 

 

 

 

 

Stock-based compensation

 

181

 

 

 

156

 

Depreciation and amortization

 

5,609

 

 

 

7,146

 

Foreign exchange loss (gain)

 

(62

)

 

 

78

 

Equity in income from joint venture

 

(74

)

 

 

(250

)

Loss on disposal of assets

 

-

 

 

 

1

 

Deferred income tax expense (recovery)

 

1,293

 

 

 

(1,888

)

Embedded derivatives

 

70

 

 

 

2

 

Changes in non-cash working capital balances

 

(19,374

)

 

 

261

 

Cash used in operations

 

(12,328

)

 

 

(6,539

)

Financing

 

 

 

 

 

 

 

Dividends paid

 

(1,130

)

 

 

(1,171

)

Bank indebtedness

 

72

 

 

 

(2,057

)

Repayment of long-term debt

 

(24

)

 

 

(15

)

Cash used in financing

 

(1,082

)

 

 

(3,243

)

Investing

 

 

 

 

 

 

 

Proceeds from sale of property, plant and equipment

 

-

 

 

 

11

 

Purchase of property and equipment

 

(158

)

 

 

(123

)

Repayment of patent finance obligations

 

-

 

 

 

(1,390

)

Purchase of intangibles

 

(20

)

 

 

(40

)

Cash used in investing

 

(178

)

 

 

(1,542

)

Foreign exchange gain (loss) on cash held in foreign currency

 

65

 

 

 

(75

)

Net decrease in cash and cash equivalents

 

(13,523

)

 

 

(11,399

)

Cash and cash equivalents, beginning of period

 

63,929

 

 

 

81,818

 

Cash and cash equivalents, end of period

$

50,406

 

 

$

70,419

 

 

10

 


 

Press release

 

Quarterhill Inc.

 

Condensed Consolidated Interim Statements of Shareholders' Equity

 

(Unaudited)

 

(in thousands of United States dollars)

 

 

Capital Stock

 

 

Additional Paid-in Capital

 

 

Accumulated Other Comprehensive Income

 

 

Deficit

 

 

Total Equity

 

Balance - January 1, 2018, revised

$

418,873

 

 

$

22,489

 

 

$

20,111

 

 

$

(199,718

)

 

$

261,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

-

 

 

 

-

 

 

 

-

 

 

 

(12,045

)

 

 

(12,045

)

Other comprehensive loss

 

-

 

 

 

-

 

 

 

(790

)

 

 

-

 

 

 

(790

)

Stock-based compensation expense

 

-

 

 

 

156

 

 

 

-

 

 

 

-

 

 

 

156

 

Dividends declared

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,171

)

 

 

(1,171

)

Balance - March 31, 2019

$

418,873

 

 

$

22,645

 

 

$

19,321

 

 

$

(212,934

)

 

$

247,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2019

$

419,111

 

 

$

22,957

 

 

$

16,243

 

 

$

(253,443

)

 

$

204,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

-

 

 

 

-

 

 

 

-

 

 

 

29

 

 

 

29

 

Other comprehensive income

 

-

 

 

 

-

 

 

 

599

 

 

 

-

 

 

 

599

 

Stock-based compensation expense

 

-

 

 

 

181

 

 

 

-

 

 

 

-

 

 

 

181

 

Dividends declared

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,130

)

 

 

(1,130

)

Balance - March 31, 2019

$

419,111

 

 

$

23,138

 

 

$

16,842

 

 

$

(254,544

)

 

$

204,547

 


11

 


 

Press release

 

Quarterhill Inc.

 

Reconciliations of GAAP Net Income (Loss) to Adjusted EBITDA

 

(Unaudited)

 

(in thousands of United States dollars, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

Adjusted EBITDA

2019

 

 

2018

 

Net income (loss)

$

29

 

 

$

(12,045

)

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

Income tax expense (recovery)

 

5,334

 

 

 

(2,209

)

Foreign exchange loss (gain)

 

242

 

 

 

(130

)

Finance expense

 

44

 

 

 

39

 

Finance income

 

(202

)

 

 

(191

)

Special charges

 

1,297

 

 

 

-

 

Amortization of intangibles

 

5,231

 

 

 

6,751

 

Depreciation of property, plant and equipment

 

378

 

 

 

395

 

Effect of deleted deferred revenue

 

-

 

 

 

224

 

Stock-based compensation

 

181

 

 

 

156

 

Other income

 

(74

)

 

 

(327

)

Adjusted EBITDA

$

12,460

 

 

$

(7,337

)

 

 

 

 

 

 

 

 

Adjusted EBITDA per share

 

 

 

 

 

 

 

Net income (loss)

$

-

 

 

$

(0.10

)

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

Income tax expense (recovery)

 

0.04

 

 

 

(0.02

)

Foreign exchange loss (gain)

 

-

 

 

 

-

 

Finance expense

 

-

 

 

 

-

 

Finance income

 

-

 

 

 

-

 

Special charges

 

0.01

 

 

 

-

 

Amortization of intangibles

 

0.04

 

 

 

0.06

 

Depreciation of property, plant and equipment

 

-

 

 

 

-

 

Effect of deleted deferred revenue

 

-

 

 

 

-

 

Stock-based compensation

 

-

 

 

 

-

 

Other income

 

-

 

 

 

-

 

Adjusted EBITDA per share

$

0.09

 

 

$

(0.06

)

 

 

 

 

 

 

 

 

Weighted average number of Common Shares

 

 

 

 

 

 

 

  Basic

 

118,817,466

 

 

 

118,658,249

 

 

12