- Global entertainment platform delivers solid results, including
Revenue of $89 million, Net Income of
$3.6 million, EPS(1) of
7 cents, Total Adjusted
EBITDA(2) of $31 million
and Adjusted EPS(1) of 18
cents.
- Signings for new and upgraded IMAX systems grow to 87 (+89%) in
the quarter; system installations climb to 24 (+20%) as Company
raises installation guidance to 130 to 150 systems for full-year
2024 vs. 128 in full-year 2023.
- June surge of film hits pushes quarterly Global Box Office to
$196 million; third quarter off to
strong start with "Twisters" and this weekend's "Deadpool &
Wolverine."
- Quarterly revenue bolstered by sale of IMAX original
documentary "The Blue Angels" as Company further diversifies
content portfolio and revenue mix.
- Cash from Operations climbs to $35
million in the quarter, up significantly year-over-year from
$5 million in the prior-year
quarter.
NEW
YORK, July 25, 2024 /PRNewswire/ -- IMAX
Corporation (NYSE: IMAX) today reported financial results for the
second quarter of 2024, demonstrating the value of its unique
global entertainment platform and broad content portfolio.
"With the strikes — and the lingering effects of the pandemic —
firmly behind us, we are in an excellent position to fully realize
the benefits of our strong, asset-lite business model," said
Rich Gelfond, CEO of IMAX. "The
second quarter offered strong evidence that we are at in inflection
point in our business; we are on a tear with system sales activity,
our system installations are up significantly, and the slate
through 2026 is as strong as we've ever seen."
"Several signs across our financial and operating performance in
the second quarter underscore our building momentum — we beat
consensus across most metrics, generated strong cash flow,
delivered our most quarterly signings for IMAX systems in six
years, and expect to install a higher number of IMAX systems in
2024 over the year prior."
"We continue to grow our unique global network across key
regions including India, the
Middle East, and Southeast Asia, while fortifying our most
important exhibition partnerships — including our deal with
China's Wanda Film, our biggest
exhibition agreement in five years."
"Our ongoing strategic network expansion will enable IMAX to
fully capitalize on the tremendous film slate over the next several
years — featuring new releases from some of our most successful
filmmaking partners and studio franchises, as well as a record of
at least 14 films shot with IMAX cameras in 2025."
_________________
|
(1)
|
Diluted Net Income Per Share
|
(2)
|
Non-GAAP Financial Measure. See the discussion at the
end of this earnings release for a description of the non-GAAP
financial measures used herein, as well as reconciliations to
the most comparable GAAP amounts.
|
Second Quarter
Financial Highlights
|
|
|
Three Months
Ended
|
|
Six
Months Ended
|
|
June
30,
|
|
June
30,
|
In millions of U.S.
Dollars, except per share data
|
2024
|
|
2023
|
|
YoY %
Change
|
|
2024
|
|
2023
|
|
YoY %
Change
|
Total
Revenue
|
$ 89.0
|
|
$ 98.0
|
|
(9 %)
|
|
$ 168.1
|
|
$ 184.9
|
|
(9 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin
|
$ 43.9
|
|
$ 57.9
|
|
(24 %)
|
|
$ 90.8
|
|
$ 107.9
|
|
(16 %)
|
Gross Margin
(%)
|
49.4 %
|
|
59.1 %
|
|
|
|
54.0 %
|
|
58.4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Adjusted
EBITDA(1)(2)
|
$ 31.0
|
|
$ 35.9
|
|
(14 %)
|
|
$ 63.1
|
|
$ 68.3
|
|
(8 %)
|
Total Adjusted EBITDA
Margin (%)(1)(2)
|
34.8 %
|
|
36.7 %
|
|
|
|
37.5 %
|
|
36.9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income(3)
|
$
3.6
|
|
$
8.4
|
|
(57 %)
|
|
$
6.9
|
|
$ 10.8
|
|
(37 %)
|
Diluted Net Income Per
Share(3)
|
$ 0.07
|
|
$ 0.15
|
|
(53 %)
|
|
$ 0.13
|
|
$ 0.20
|
|
(35 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net
Income(1)(3)
|
$
9.7
|
|
$ 14.4
|
|
(33 %)
|
|
$ 17.7
|
|
$ 23.4
|
|
(24 %)
|
Adjusted Earnings Per
Share(1)(3)
|
$ 0.18
|
|
$ 0.26
|
|
(31 %)
|
|
$ 0.33
|
|
$ 0.42
|
|
(21 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
52.6
|
|
54.6
|
|
(4 %)
|
|
52.6
|
|
54.3
|
|
(3 %)
|
Diluted
|
53.4
|
|
55.3
|
|
(3 %)
|
|
53.4
|
|
55.1
|
|
(3 %)
|
_________________
|
(1)
|
Non-GAAP Financial Measure. See the discussion at the
end of this earnings release for a description of the non-GAAP
financial measures used herein, as well as reconciliations to
the most comparable GAAP amounts.
|
(2)
|
Total Adjusted EBITDA is before adjustments for
non-controlling interests. Total Adjusted EBITDA per Credit
Facility attributable to common shareholders, excluding
non-controlling interests, was $26.9 million and $55.0 million for
each of the three and six months ended June 30, 2024 (2023 - $32.8
million and $60.1 million).
|
(3)
|
Attributable to common
shareholders.
|
Second Quarter
Segment Results(1)
|
|
|
Content
Solutions
|
|
Technology Products
and Services
|
|
Revenue
|
|
Gross
Margin
|
|
Gross
Margin
%
|
|
Revenue
|
|
Gross
Margin
|
|
Gross
Margin
%
|
2Q24
|
$
35.1
|
|
$
16.1
|
|
46 %
|
|
$
50.9
|
|
$
25.8
|
|
51 %
|
2Q23
|
31.3
|
|
20.0
|
|
64 %
|
|
64.0
|
|
36.4
|
|
57 %
|
%
change
|
12 %
|
|
(19 %)
|
|
|
|
(20 %)
|
|
(29 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD24
|
$
69.1
|
|
$
38.2
|
|
55 %
|
|
$
94.0
|
|
$
49.4
|
|
52 %
|
YTD23
|
63.4
|
|
38.0
|
|
60 %
|
|
115.6
|
|
66.3
|
|
57 %
|
%
change
|
9 %
|
|
1 %
|
|
|
|
(19 %)
|
|
(26 %)
|
|
|
_________________
|
(1) Please refer to
the Company's Form 10-Q for the period ended June 30, 2024 for
additional segment information.
|
Content Solutions Segment
- Content Solutions revenues of $35
million increased 12% year-over-year. The sale of the
commercial and streaming rights of "The Blue Angels" documentary
more than offset the Hollywood
strike impacted lower IMAX gross box office in Q2 2024 of
$196 million compared to $268 million in Q2 2023.
- Gross margin for Content Solutions was $16 million and decreased 19% compared to the
second quarter of the prior year period driven by the lower box
office and the mix of revenues.
Technology Products and Services Segment
- Technology Products and Services revenues and gross margin
decreased 20% year-over-year to $51
million and 29% year-over-year to $26
million, respectively, which reflects the lower box office
tied rental revenues as well as fewer sale/hybrid installations and
a lower contribution from amendments and renewals.
- During the second quarter the Company installed 24 systems
compared to 20 systems in the second quarter of 2023. Of those, 10
systems were under sales and hybrid JRSA arrangements,
compared to 13 systems in the prior year.
- Commercial network growth accelerated with the number of IMAX
locations increasing 4% year-over-year to 1,705. The Company ended
Q2 2024 with a backlog of 504 IMAX systems.
Operating Cash Flow and Liquidity
Net cash provided by operating activities for the first half of
2024 was $24 million compared to
$26 million in the prior year period.
Second quarter 2024 net cash provided by operating activities was
$35 million compared to $5 million in the prior year period with the
increase reflecting timing of collections and improvements in
working capital.
As of June 30, 2024, the Company's
available liquidity was $392 million.
The Company's liquidity includes cash and cash equivalents of
$92 million, $246 million in available borrowing capacity
under the Credit Facility, and $55
million in available borrowing capacity under IMAX China's
revolving facilities. Total debt, excluding deferred financing
costs, was $287 million as of
June 30, 2024.
In 2021, the Company issued $230.0
million of 0.500% Convertible Senior Notes due 2026
("Convertible Notes"). In connection with the pricing of the
Convertible Notes, the Company entered into privately negotiated
capped call transactions with an initial cap price of $37.2750 per share of the Company's common
shares.
Share Count and Capital Return
The weighted average basic and diluted shares outstanding in the
second quarter of 2024 were 52.6 million and 53.4 million,
respectively, compared to 54.6 million and 55.3 million in the
second quarter of 2023, a decrease of 3.6% and 3.4%,
respectively.
During the first half of 2024 the Company repurchased 1,166,370
common shares at an average price of $13.99 for a total of $16
million, excluding commissions
On June 14, 2023, the Company
announced a 3-year extension to its share-repurchase program
through June 30, 2026. The current
share-repurchase program authorizes the Company to repurchase up to
$400 million of its common shares, of
which approximately $151 million
remains available.
Supplemental Materials
For more information about the Company's results, please refer
to the IMAX Investor Relations website located at
investors.imax.com.
Investor Relations Website and Social Media
On a monthly basis, the Company posts quarter-to-date box office
results on the IMAX Investor Relations website located at
investors.imax.com. The Company expects to provide such updates
within five business days of month-end, although the Company may
change this timing without notice.
The Company may post additional information on the Company's
corporate and Investor Relations website which may be material to
investors. Accordingly, investors, media and others interested in
the Company should monitor the Company's website in addition to the
Company's press releases, SEC filings and public conference calls
and webcasts, for additional information about the Company.
Conference Call
The Company will host a conference call today at 8:30 AM ET to discuss its second quarter 2024
financial results. This call is being webcast and can be accessed
at investors.imax.com. To access the call via telephone, interested
parties please pre-register here:
https://register.vevent.com/register/BIaceefcc683494a839687115352a98934 and
you will be provided with a dial-in number and unique pin. To
avoid delays, we encourage participants to dial into the conference
call ten minutes ahead of the scheduled start time. A replay of the
call will be available via webcast at investors.imax.com.
About IMAX Corporation
IMAX, an innovator in entertainment technology, combines
proprietary software, architecture, and equipment to create
experiences that take you beyond the edge of your seat to a world
you've never imagined. Top filmmakers and studios are utilizing
IMAX systems to connect with audiences in extraordinary ways,
making IMAX's network among the most important and successful
theatrical distribution platforms for major event films around the
globe.
IMAX is headquartered in New
York, Toronto, and
Los Angeles, with additional
offices in London, Dublin, Tokyo, and Shanghai. As of June
30, 2024, there were 1,780 IMAX systems (1,705 commercial
multiplexes, 12 commercial destinations, 63 institutional)
operating in 89 countries and territories. Shares of IMAX China
Holding, Inc., a subsidiary of IMAX Corporation, trade on the Hong
Kong Stock Exchange under the stock code "1970".
IMAX®, IMAX® 3D, Experience It In IMAX®, The IMAX Experience®,
DMR®, Filmed For IMAX®, IMAX LIVETM, IMAX Enhanced®, IMAX
StreamSmartTM, and SSIMWAVE® are trademarks and trade names of IMAX
Corporation or its subsidiaries that are registered or otherwise
protected under laws of various jurisdictions. For more
information, visit www.imax.com. You can also connect with IMAX on
Instagram (www.instagram.com/company/imax), Facebook
(www.facebook.com/imax), LinkedIn (www.linkedin.com/company/imax),
X (www.twitter.com/imax), and YouTube
(www.youtube.com/imaxmovies).
For additional information please contact:
Investors:
IMAX Corporation, New
York
Jennifer
Horsley
212-821-0154
jhorsley@imax.com
|
Media:
IMAX Corporation, New
York
Mark Jafar
212-821-0102
mjafar@imax.com
|
Forward-Looking Statements
This earnings release contains forward looking statements
that are based on IMAX management's assumptions and existing
information and involve certain risks and uncertainties which could
cause actual results to differ materially from future results
expressed or implied by such forward looking statements. These
forward-looking statements include, but are not limited to,
references to business and technology strategies and measures to
implement strategies, competitive strengths, goals, expansion and
growth of business, operations and technology, future capital
expenditures (including the amount and nature thereof), industry
prospects and consumer behavior, plans and references to the future
success of IMAX Corporation together with its consolidated
subsidiaries (the "Company") and expectations regarding the
Company's future operating, financial and technological results.
These forward-looking statements are based on certain assumptions
and analyses made by the Company in light of its experience and its
perception of historical trends, current conditions and expected
future developments, as well as other factors it believes are
appropriate in the circumstances. However, whether actual results
and developments will conform with the expectations and predictions
of the Company is subject to a number of risks and uncertainties,
including, but not limited to, risks associated with investments
and operations in foreign jurisdictions and any future
international expansion, including those related to economic,
political and regulatory policies of local governments and laws and
policies of the United States and
Canada, as well as geopolitical
conflicts; risks related to the Company's growth and operations in
China; the performance of IMAX
remastered films and other films released to the IMAX network; the
signing of IMAX System agreements; conditions, changes and
developments in the commercial exhibition industry; risks related
to currency fluctuations; the potential impact of increased
competition in the markets within which the Company operates,
including competitive actions by other companies; the failure to
respond to change and advancements in technology; risks relating to
consolidation among commercial exhibitors and studios; risks
related to brand extensions and new business initiatives;
conditions in the in-home and out-of-home entertainment industries;
the opportunities (or lack thereof) that may be presented to and
pursued by the Company; risks related to cyber-security and data
privacy; risks related to the Company's inability to protect the
Company's intellectual property; risks associated with the
Company's use of artificial intelligence and exploration of
additional use cases of artificial intelligence; risks related to
climate change; risks related to weather conditions and natural
disasters that may disrupt or harm the Company's business; risks
related to the Company's indebtedness and compliance with its debt
agreements; general economic, market or business conditions; risks
related to political, economic and social instability; the failure
to convert system backlog into revenue; changes in laws or
regulations; any statements of belief and any statements of
assumptions underlying any of the foregoing; other factors and
risks outlined in the Company's periodic filings with the SEC; and
other factors, many of which are beyond the control of the Company.
Consequently, all of the forward-looking statements made in this
earnings release are qualified by these cautionary statements, and
actual results or anticipated developments by the Company may not
be realized, and even if substantially realized, may not have the
expected consequences to, or effects on, the Company. These
factors, other risks and uncertainties and financial details are
discussed in the Company's most recent Annual Report on Form 10-K.
The Company undertakes no obligation to update publicly or
otherwise revise any forward-looking statements, whether as a
result of new information, future events or otherwise.
Primary Reporting Groups
The Company's Chief Executive Officer ("CEO") is its Chief
Operating Decision Maker ("CODM"), as such term is defined under
U.S. GAAP. The CODM assesses segment performance based on segment
revenues and segment gross margins. Selling, general and
administrative expenses, research and development costs, the
amortization of intangible assets, provision for (reversal of)
current expected credit losses, certain write-downs, interest
income, interest expense, and income tax (expense) benefit are not
allocated to the Company's segments.
In the first quarter of 2023, the Company revised its internal
segment reporting, including the information provided to the CODM
to assess segment performance and allocate resources. Accordingly,
the Company has two reportable segments:
(i)
|
Content Solutions,
which principally includes the digital remastering of films
and other content into IMAX formats for distribution to the IMAX
network. To a lesser extent, the Content Solutions segment also
earns revenue from the distribution of large-format documentary
films and exclusive experiences ranging from live performances to
interactive events with leading artists and creators, as well as
film post-production services.
|
|
|
(ii)
|
Technology Products and
Services, which includes results from the sale or lease of IMAX
Systems, as well as from the maintenance of IMAX Systems. To a
lesser extent, the Technology Product and Services segment also
earns revenue from certain ancillary theater business activities,
including after-market sales of IMAX System parts and 3D
glasses.
|
Transactions between segments are valued at exchange value.
Inter-segment profits are eliminated upon consolidation, as well as
for the disclosures below.
IMAX Network and
Backlog
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
System
Signings(1):
|
|
|
|
|
|
|
|
Sales
Arrangements
|
25
|
|
26
|
|
30
|
|
41
|
Traditional
JRSA
|
62
|
|
20
|
|
65
|
|
33
|
Total IMAX System
Signings
|
87
|
|
46
|
|
95
|
|
74
|
_________________
|
(1) System signings
include new signings of 19 in Q2 2024, 35 in Q2 2023, 27 in the
first half of 2024 and 62 in the first half of 2023.
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
System
Installations(1):
|
|
|
|
|
|
|
|
Sales
Arrangements
|
10
|
|
11
|
|
15
|
|
19
|
Hybrid JRSA
|
—
|
|
2
|
|
1
|
|
2
|
Traditional
JRSA
|
14
|
|
7
|
|
23
|
|
8
|
Total IMAX System
Installations
|
24
|
|
20
|
|
39
|
|
29
|
_________________
|
(1) System
installations include new systems installations of 16 in Q2 2024,
14 in Q2 2023, 28 in the first half of 2024 and 21 in the first
half of 2023.
|
|
As of June 30,
|
|
2024
|
|
2023
|
System
Backlog:
|
|
|
|
Sales
Arrangements
|
177
|
|
193
|
Hybrid JRSA
|
101
|
|
109
|
Traditional
JRSA
|
226
|
|
194
|
Total System
Backlog
|
504
|
|
496
|
|
|
|
|
|
As of June 30,
|
|
2024
|
|
2023
|
System
Network:
|
|
|
|
Commercial Multiplex
Systems
|
|
|
|
Sales
Arrangements
|
807
|
|
731
|
Hybrid JRSA
|
138
|
|
138
|
Traditional
JRSA
|
760
|
|
769
|
Total Commercial
Multiplex Systems
|
1,705
|
|
1,638
|
Commercial Destination
Systems
|
12
|
|
12
|
Institutional
Systems
|
63
|
|
68
|
Total System
Network
|
1,780
|
|
1,718
|
IMAX
CORPORATION
CONSOLIDATED
STATEMENTS OF OPERATIONS
(In thousands of
U.S. dollars, except per share amounts)
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June 30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues
|
|
|
|
|
|
|
|
Technology
sales
|
$
20,420
|
|
$
29,360
|
|
$
28,324
|
|
$
47,182
|
Image enhancement and
maintenance services
|
52,189
|
|
46,867
|
|
102,537
|
|
93,994
|
Technology
rentals
|
14,043
|
|
19,546
|
|
32,644
|
|
39,604
|
Finance
income
|
2,309
|
|
2,206
|
|
4,579
|
|
4,145
|
|
88,961
|
|
97,979
|
|
168,084
|
|
184,925
|
Costs and expenses
applicable to revenues
|
|
|
|
|
|
|
|
Technology
sales
|
9,222
|
|
13,771
|
|
13,989
|
|
21,003
|
Image enhancement and
maintenance services
|
29,089
|
|
19,739
|
|
50,284
|
|
42,824
|
Technology
rentals
|
6,723
|
|
6,582
|
|
12,995
|
|
13,160
|
|
45,034
|
|
40,092
|
|
77,268
|
|
76,987
|
Gross
margin
|
43,927
|
|
57,887
|
|
90,816
|
|
107,938
|
Selling, general and
administrative expenses
|
37,564
|
|
38,906
|
|
68,821
|
|
73,054
|
Research and
development
|
2,031
|
|
2,762
|
|
4,218
|
|
4,617
|
Amortization of
intangible assets
|
1,321
|
|
1,147
|
|
2,664
|
|
2,221
|
Credit loss expense,
net
|
139
|
|
846
|
|
174
|
|
1,066
|
Restructuring and
executive transition costs
|
—
|
|
—
|
|
—
|
|
1,353
|
Income from
operations
|
2,872
|
|
14,226
|
|
14,939
|
|
25,627
|
Realized and unrealized
investment gains
|
32
|
|
28
|
|
62
|
|
72
|
Retirement benefits
non-service expense
|
(107)
|
|
(78)
|
|
(214)
|
|
(155)
|
Interest
income
|
561
|
|
693
|
|
1,095
|
|
1,100
|
Interest
expense
|
(2,282)
|
|
(1,795)
|
|
(4,227)
|
|
(3,562)
|
Income before
taxes
|
1,076
|
|
13,074
|
|
11,655
|
|
23,082
|
Income tax benefit
(expense)
|
3,997
|
|
(3,461)
|
|
(1,162)
|
|
(8,346)
|
Net
income
|
5,073
|
|
9,613
|
|
10,493
|
|
14,736
|
Net income attributable
to non-controlling interests
|
(1,490)
|
|
(1,262)
|
|
(3,636)
|
|
(3,931)
|
Net income
attributable to common shareholders
|
$
3,583
|
|
$
8,351
|
|
$
6,857
|
|
$
10,805
|
|
|
|
|
|
|
|
|
Net income per share
attributable to common shareholders:
|
|
|
|
|
|
|
|
Basic and
diluted
|
$
0.07
|
|
$
0.15
|
|
$
0.13
|
|
$
0.20
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding (in thousands):
|
|
|
|
|
|
|
|
Basic
|
52,633
|
|
54,591
|
|
52,568
|
|
54,328
|
Diluted
|
53,428
|
|
55,320
|
|
53,386
|
|
55,145
|
|
|
|
|
|
|
|
|
Additional
Disclosure:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$
18,838
|
|
$
13,878
|
|
$
34,002
|
|
$
27,198
|
Amortization of
deferred financing costs
|
$
493
|
|
$
625
|
|
$
985
|
|
$
1,250
|
IMAX
CORPORATION
CONSOLIDATED BALANCE
SHEETS
(In thousands of
dollars, except share amounts)
|
|
|
June
30,
|
|
December
31,
|
|
2024
|
|
2023
|
Assets
|
|
|
|
Cash and cash
equivalents
|
$
91,552
|
|
$
76,200
|
Accounts receivable,
net of allowance for credit losses
|
121,513
|
|
136,259
|
Financing receivables,
net of allowance for credit losses
|
123,496
|
|
127,154
|
Variable consideration
receivables, net of allowance for credit losses
|
69,927
|
|
64,338
|
Inventories
|
37,798
|
|
31,584
|
Prepaid
expenses
|
11,786
|
|
12,345
|
Film assets, net of
accumulated amortization
|
8,532
|
|
6,786
|
Property, plant and
equipment, net of accumulated depreciation
|
237,781
|
|
243,299
|
Other assets
|
21,244
|
|
20,879
|
Deferred income tax
assets, net of valuation allowance
|
16,099
|
|
7,988
|
Goodwill
|
52,815
|
|
52,815
|
Other intangible
assets, net of accumulated amortization
|
34,856
|
|
35,022
|
Total
assets
|
$
827,399
|
|
$
814,669
|
Liabilities
|
|
|
|
Accounts
payable
|
$
20,055
|
|
$
26,386
|
Accrued and other
liabilities
|
106,336
|
|
111,013
|
Deferred
revenue
|
62,655
|
|
67,105
|
Revolving credit
facility borrowings, net of unamortized debt issuance
costs
|
53,132
|
|
22,924
|
Convertible notes and
other borrowings, net of unamortized discounts and debt issuance
costs
|
229,738
|
|
229,131
|
Deferred income tax
liabilities
|
12,521
|
|
12,521
|
Total
liabilities
|
484,437
|
|
469,080
|
Commitments,
contingencies and guarantees
|
|
|
|
Non-controlling
interests
|
657
|
|
658
|
Shareholders'
equity
|
|
|
|
Capital stock common
shares — no par value. Authorized — unlimited number.
52,676,567 issued and
outstanding (December 31, 2023 — 53,260,276 issued and
outstanding)
|
394,493
|
|
389,048
|
Other equity
|
176,632
|
|
185,087
|
Statutory surplus
reserve
|
3,932
|
|
3,932
|
Accumulated
deficit
|
(293,889)
|
|
(292,845)
|
Accumulated other
comprehensive loss
|
(13,974)
|
|
(12,081)
|
Total shareholders'
equity attributable to common shareholders
|
267,194
|
|
273,141
|
Non-controlling
interests
|
75,111
|
|
71,790
|
Total shareholders'
equity
|
342,305
|
|
344,931
|
Total liabilities
and shareholders' equity
|
$
827,399
|
|
$
814,669
|
IMAX
CORPORATION
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(In thousands of
dollars)
|
|
|
Six Months
Ended
|
|
June
30,
|
|
2024
|
|
2023
|
Operating
Activities
|
|
|
|
Net income
|
$
10,493
|
|
$
14,736
|
Adjustments to
reconcile net income to cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
34,002
|
|
27,198
|
Amortization of
deferred financing costs
|
985
|
|
1,250
|
Credit loss expense,
net
|
174
|
|
1,066
|
Write-downs, including
asset impairments
|
2,399
|
|
474
|
Deferred income tax
benefit
|
(7,722)
|
|
(3,279)
|
Share-based and other
non-cash compensation
|
11,753
|
|
12,533
|
Unrealized foreign
currency exchange loss
|
51
|
|
175
|
Realized and unrealized
investment gain
|
(62)
|
|
(72)
|
Changes in assets and
liabilities:
|
|
|
|
Accounts
receivable
|
14,492
|
|
9,531
|
Inventories
|
(6,271)
|
|
(6,118)
|
Film assets
|
(12,741)
|
|
(9,241)
|
Deferred
revenue
|
(4,397)
|
|
(3,255)
|
Changes in other
operating assets and liabilities
|
(19,086)
|
|
(19,143)
|
Net cash provided
by operating activities
|
24,070
|
|
25,855
|
Investing
Activities
|
|
|
|
Purchase of property,
plant and equipment
|
(2,690)
|
|
(1,009)
|
Investment in equipment
for joint revenue sharing arrangements
|
(9,757)
|
|
(4,033)
|
Acquisition of other
intangible assets
|
(3,191)
|
|
(3,478)
|
Net cash used in
investing activities
|
(15,638)
|
|
(8,520)
|
Financing
Activities
|
|
|
|
Revolving credit
facility borrowings
|
51,000
|
|
30,717
|
Repayments of revolving
credit facility borrowings
|
(21,000)
|
|
(38,886)
|
Repayments of other
borrowings
|
(311)
|
|
—
|
Proceeds from other
borrowings
|
—
|
|
315
|
Repurchase of common
shares
|
(18,102)
|
|
(4,011)
|
Taxes withheld and paid
on employee stock awards vested
|
(4,978)
|
|
(6,458)
|
Dividends paid to
non-controlling interests
|
—
|
|
(1,438)
|
Net cash provided by
(used in) financing activities
|
6,609
|
|
(19,761)
|
Effects of exchange
rate changes on cash
|
311
|
|
291
|
Increase (decrease)
in cash and cash equivalents during period
|
15,352
|
|
(2,135)
|
Cash and cash
equivalents, beginning of period
|
76,200
|
|
97,401
|
Cash and cash
equivalents, end of period
|
$
91,552
|
|
$
95,266
|
Segment Revenue
and Gross Margin
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
(In thousands of
dollars)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
|
|
|
|
|
|
|
Content
Solutions
|
$
35,076
|
|
$
31,290
|
|
$
69,089
|
|
$
63,391
|
Technology Products and
Services
|
50,898
|
|
63,976
|
|
94,048
|
|
115,643
|
Sub-total for
reportable segments
|
85,974
|
|
95,266
|
|
163,137
|
|
179,034
|
All
Other(1)
|
2,987
|
|
2,713
|
|
4,947
|
|
5,891
|
Total
|
$
88,961
|
|
$
97,979
|
|
$
168,084
|
|
$
184,925
|
|
|
|
|
|
|
|
|
Gross Margin
|
|
|
|
|
|
|
|
Content
Solutions
|
$
16,138
|
|
$
19,996
|
|
$
38,237
|
|
$
37,991
|
Technology Products and
Services
|
25,783
|
|
36,411
|
|
49,367
|
|
66,302
|
Sub-total for
reportable segments
|
41,921
|
|
56,407
|
|
87,604
|
|
104,293
|
All
Other(1)
|
2,006
|
|
1,480
|
|
3,212
|
|
3,645
|
Total
|
$
43,927
|
|
$
57,887
|
|
$
90,816
|
|
$
107,938
|
_________________
|
(1) All Other
includes the results from the Company's streaming and consumer
technology business, as well as other ancillary
activities.
|
IMAX CORPORATION
NON-GAAP FINANCIAL
MEASURES
(In thousands of U.S. dollars)
In this release, the Company presents adjusted net income
attributable to common shareholders and adjusted net income
attributable to common shareholders per basic and diluted share,
EBITDA, Adjusted EBITDA per Credit Facility, Adjusted EBITDA margin
as supplemental measures of the Company's performance, which are
not recognized under U.S. GAAP. Adjusted net income or loss
attributable to common shareholders and adjusted net income or loss
attributable to common shareholders per basic and diluted share
exclude, where applicable: (i) share-based compensation; (ii)
realized and unrealized investment gains or losses; (iii)
transaction-related expenses; and (iv) restructuring and executive
transition costs, as well as the related tax impact of these
adjustments.
The Company believes that these non-GAAP financial measures are
important supplemental measures that allow management and users of
the Company's financial statements to view operating trends and
analyze controllable operating performance on a comparable basis
between periods without the after-tax impact of share-based
compensation and certain unusual items included in net loss
attributable to common shareholders. Although share-based
compensation is an important aspect of the Company's employee and
executive compensation packages, it is a non-cash expense and is
excluded from certain internal business performance measures.
A reconciliation from net income (loss) attributable to common
shareholders and the associated per share amounts to adjusted net
income attributable to common shareholders and adjusted net income
attributable to common shareholders per diluted share is presented
in the table below. Net income (loss) attributable to common
shareholders and the associated per share amounts are the most
directly comparable GAAP measures because they reflect the earnings
relevant to the Company's shareholders, rather than the earnings
attributable to non-controlling interests.
In addition to the non-GAAP financial measures discussed above,
management also uses "EBITDA," as such term is defined in the
Credit Agreement, and which is referred to herein as "Adjusted
EBITDA per Credit Facility." As allowed by the Credit Agreement,
Adjusted EBITDA per Credit Facility includes adjustments in
addition to the exclusion of interest, taxes, depreciation and
amortization. Accordingly, this non-GAAP financial measure is
presented to allow a more comprehensive analysis of the Company's
operating performance and to provide additional information with
respect to the Company's compliance with its Credit Agreement
requirements, when applicable. In addition, the Company believes
that Adjusted EBITDA per Credit Facility presents relevant and
useful information widely used by analysts, investors and other
interested parties in the Company's industry to evaluate, assess
and benchmark the Company's results.
EBITDA is defined as net income or loss excluding: (i) income
tax expense or benefit; (ii) interest expense, net of interest
income; (iii) depreciation and amortization, including film asset
amortization; and (iv) amortization of deferred financing costs.
Adjusted EBITDA per Credit Facility is defined as EBITDA excluding:
(i) share-based and other non-cash compensation; (ii) realized and
unrealized investment gains or losses; (iii) transaction-related
expenses; (iv) restructuring and executive transition costs; and
(v) write- downs, net of recoveries, including asset impairments
and credit loss expense.
A reconciliation of net income (loss) attributable to common
shareholders, which is the most directly comparable GAAP measure,
to EBITDA and Adjusted EBITDA per Credit Facility is presented in
the table below. Net income (loss) attributable to common
shareholders is the most directly comparable GAAP measure because
it reflects the earnings relevant to the Company's shareholders,
rather than the earnings attributable to non-controlling
interests.
In this release, the Company also presents free cash flow, which
is not recognized under U.S. GAAP, as a supplemental measure of the
Company's liquidity. The Company definition of free cash flow
deducts only normal recurring capital expenditures, including the
Company's investment in joint revenue sharing arrangements, the
purchase of property, plant and equipment and the acquisition of
other intangible assets (from the Consolidated Statements of Cash
Flows), from net cash provided by or used in operating activities.
Management believes that free cash flow is a supplemental measure
of the cash flow available to reduce debt, add to cash balances,
and fund other financing activities. Free cash flow does not
represent residual cash flow available for discretionary
expenditures. A reconciliation of cash provided by operating
activities to free cash flow is presented below.
These non-GAAP measures may not be comparable to similarly
titled amounts reported by other companies. Additionally, the
non-GAAP financial measures used by the Company should not be
considered as a substitute for, or superior to, the comparable GAAP
amounts.
Adjusted EBITDA
per Credit Facility
|
|
|
Three Months
Ended
|
(In thousands of
U.S. Dollars)
|
June 30,
2024
|
|
June 30,
2023
|
Revenues
|
$
88,961
|
|
$
97,979
|
Reported net
income
|
$
5,073
|
|
$
9,613
|
Add
(subtract):
|
|
|
|
Income tax
expense
|
(3,997)
|
|
3,461
|
Interest expense, net
of interest income
|
1,229
|
|
477
|
Depreciation and
amortization, including film asset amortization
|
18,838
|
|
13,878
|
Amortization of
deferred financing costs(1)
|
492
|
|
625
|
EBITDA
|
$
21,635
|
|
$
28,054
|
Share-based and other
non-cash compensation
|
6,970
|
|
6,900
|
Unrealized investment
gains
|
(32)
|
|
(28)
|
Write-downs, including
asset impairments and credit loss expense
|
2,428
|
|
1,016
|
Total Adjusted
EBITDA
|
$
31,001
|
|
$
35,942
|
Total Adjusted EBITDA
margin
|
34.8 %
|
|
36.7 %
|
Less: Non-controlling
interest
|
(4,151)
|
|
(3,165)
|
Adjusted EBITDA per
Credit Facility - attributable to common shareholders
|
$
26,850
|
|
$
32,777
|
_________________
|
(1) The
amortization of deferred financing costs is recorded within
Interest Expense in the Condensed Consolidated Statement of
Operations.
|
|
|
Twelve Months
Ended
|
(In thousands of
U.S. Dollars)
|
June 30,
2024(1)
|
|
June 30,
2023(1)
|
Revenues
|
$
357,998
|
|
$
351,726
|
Reported net
income
|
$
28,823
|
|
$
11,060
|
Add
(subtract):
|
|
|
|
Income tax
expense
|
5,867
|
|
12,710
|
Interest expense, net
of interest income
|
3,037
|
|
2,125
|
Depreciation and
amortization, including film asset amortization
|
66,826
|
|
56,836
|
Amortization of
deferred financing costs(2)
|
1,969
|
|
2,674
|
EBITDA
|
$
106,522
|
|
$
85,405
|
Share-based and other
non-cash compensation
|
23,450
|
|
26,140
|
Unrealized investment
gains
|
(455)
|
|
(78)
|
Transaction-related
expenses
|
3,413
|
|
1,278
|
Write-downs, including
asset impairments and credit loss expense
|
4,305
|
|
4,490
|
Restructuring and
executive transition costs
|
1,593
|
|
1,353
|
Total Adjusted
EBITDA
|
$
138,828
|
|
$
118,588
|
Total Adjusted EBITDA
margin
|
38.8 %
|
|
33.7 %
|
Less: Non-controlling
interest
|
$
(15,761)
|
|
$
(14,296)
|
Adjusted EBITDA per
Credit Facility - attributable to common shareholders
|
$
123,067
|
|
$
104,292
|
_________________
|
(1) The Senior
Secured Net Leverage Ratio is calculated using Adjusted EBITDA per
Credit Facility determined on a trailing twelve-month
basis.
(2) The
amortization of deferred financing costs is recorded within
Interest Expense in the Condensed Consolidated Statement of
Operations.
|
Adjusted Net
Income Attributable to Common Shareholders and Adjusted Net Income
Per Share
|
|
|
Three Months
Ended
June 30,
2024
|
|
Three Months
Ended
June 30,
2023
|
(In thousands of
U.S. Dollars, except per share amounts)
|
Net
Income
|
|
Per
Diluted
Share
|
|
Net
Income
|
|
Per
Diluted
Share
|
Net income attributable
to common shareholders
|
$
3,583
|
|
$
0.07
|
|
$
8,351
|
|
$
0.15
|
Adjustments(1):
|
|
|
|
|
|
|
|
Share-based
compensation
|
6,647
|
|
0.12
|
|
6,511
|
|
0.12
|
Unrealized investment
gains
|
(32)
|
|
—
|
|
(27)
|
|
—
|
Tax impact on items
listed above
|
(452)
|
|
(0.01)
|
|
(480)
|
|
(0.01)
|
Adjusted net
income(1)
|
$
9,746
|
|
$
0.18
|
|
$
14,355
|
|
$
0.26
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding — basic
|
|
|
52,633
|
|
|
|
54,591
|
Weighted average shares
outstanding — diluted
|
|
|
53,428
|
|
|
|
55,320
|
|
|
Six Months Ended
June 30,
|
|
2024
|
|
2023
|
(In thousands of
U.S. Dollars, except per share amounts)
|
Net
Income
|
|
Per
Share
|
|
Net
Income
|
|
Per
Share
|
Net income attributable
to common shareholders
|
$
6,857
|
|
$
0.13
|
|
$
10,805
|
|
$
0.20
|
Adjustments(1):
|
|
|
|
|
|
|
|
Share-based
compensation
|
11,354
|
|
0.21
|
|
12,047
|
|
0.22
|
Unrealized investment
gains
|
(62)
|
|
—
|
|
(72)
|
|
—
|
Transaction-related
expenses
|
—
|
|
—
|
|
156
|
|
—
|
Restructuring and
executive transition costs
|
—
|
|
—
|
|
1,353
|
|
0.02
|
Tax impact on items
listed above
|
(462)
|
|
(0.01)
|
|
(909)
|
|
(0.02)
|
Adjusted net
income(1)
|
$
17,688
|
|
$
0.33
|
|
$
23,380
|
|
$
0.42
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding — basic
|
|
|
52,568
|
|
|
|
54,328
|
Weighted average shares
outstanding — diluted
|
|
|
53,386
|
|
|
|
55,145
|
_________________
|
(1) Reflects
amounts attributable to common shareholders.
|
Free Cash
Flow
|
|
Six Months
Ended
|
|
June
30,
|
(In thousands of
U.S. Dollars)
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
$
24,070
|
|
$
25,855
|
Purchase of property,
plant and equipment
|
(2,690)
|
|
(1,009)
|
Acquisition of other
intangible assets
|
(3,191)
|
|
(3,478)
|
Free cash flow before
growth CAPEX
|
18,189
|
|
21,368
|
Investment in equipment
for joint revenue sharing arrangements
|
(9,757)
|
|
(4,033)
|
Free cash
flow
|
$
8,432
|
|
$
17,335
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/imax-corporation-reports-second-quarter-2024-earnings-results-302206049.html
SOURCE IMAX Corporation