Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Kinaxis Inc. Reports Fiscal Fourth Quarter 2014 and Full Year 2014 Results


News provided by

Kinaxis Inc.

Feb 24, 2015, 17:00 ET

Share this article

Share toX

Share this article

Share toX

- Reports 28% Annual Subscription Revenue Growth, 23% Adjusted Annual EBITDA and Adjusted Annual EPS of $0.41 per share -

OTTAWA, Feb. 24, 2015 /CNW/ - Kinaxis® (TSX:KXS), provider of RapidResponse®, delivering cloud-based SCM and S&OP applications, reported results for its fiscal fourth quarter and year ended December 31, 2014. All figures are in U.S. dollars and have been prepared in accordance with International Financial Reporting Standards (IFRS), except for Adjusted EBITDA as described below under the heading "Non-IFRS Measures".

Fiscal 2014 Highlights
(Comparisons made between fiscal 2014 and fiscal 2013 results, unless otherwise noted)

  • Subscription revenue was $51.1 million, up 28%
  • Total revenue was $70.1 million, up 15%
  • Gross profit was $49.3 million (70% of total revenue), up 15%
  • Adjusted EBITDA totaled $16.1 million (23% of total revenue), up 7%
  • Loss totaled $0.2 million or $0.01 per diluted share
  • Adjusted diluted earnings per share of $0.41

Fourth Quarter 2014 Highlights
(Comparisons made between fiscal Q4 2014 and fiscal Q4 2013 results, unless otherwise noted)

  • Subscription revenue was $13.9 million, up 27%
  • Total revenue was $18.8 million, up 15%
  • Gross profit was $13.4 million (71% of total revenue), up 14%
  • Adjusted EBITDA totaled $3.8 million (20% of total revenue), down 15%
  • Profit totaled $0.6 million or $0.02 per diluted share
  • Signed $20 million multiyear subscription agreement - $0.05 per share customer acquisition cost expensed in Q4

"In 2014 we delivered on our goal to grow subscription revenues and EBITDA, while simultaneously delivering value to our customers through our supply chain management applications," said Doug Colbeth, President and CEO of Kinaxis. "By leveraging the power of RapidResponse, our customers are improving their supply chain visibility and analysis, and in doing so, empowering their ability to make better supply chain decisions and proactively react to change".

Mr. Colbeth added: "Looking to 2015, we remain confident that we will continue to grow annual subscription revenue in excess of 25% and expect to achieve Adjusted EBITDA in excess of 20% of total revenue. Furthermore, as we continue to have success with our partners and as they expand their role in customer deployments, we expect professional services revenue will grow between 10% and 15%. We look forward to continuing to build on the great achievements our team made this year."

Fiscal Q4 2014 and Full Year 2014 Financial Results

Total revenue for the three months ended December 31, 2014 (Q4 2014) was $18.8 million, an increase of 15% from $16.3 million for the same period in 2013. For the year ended December 31, 2014 (FY 2014), revenue was $70.1 million, an increase of 15% compared to the same year ago period.

Subscription revenue was $13.9 million in Q4 2014, an increase of 27% from $10.9 million for the same period in 2013. FY 2014 subscription revenue was $51.1 million, an increase of 28% over the same period in 2013. The increase was due to additional revenue from contracts secured with new customers as well as expansion of existing customer subscriptions.

Professional services revenue was $4.7 million in Q4 2014, compared to $5.1 million for the same period in 2013. FY 2014 professional services revenue was $17.8 million as compared to $19.2 million in the same year ago period. The change was due to the end of a significant services engagement with an existing customer in December of 2013, and was largely offset by services provided for deployment of new customers throughout 2014.

Gross profit was $13.4 million in Q4 2014, compared to $11.7 million for the same period in 2013. FY 2014 gross profit was $49.3 million compared to $42.8 million in the same year ago period. As a percentage of revenue, gross profit was 71% in the fourth quarter compared to 72% in the fourth quarter of 2013 and was 70% in both the years ended December 31, 2014 and 2013.

Operating expenses were $10.8 million in Q4 2014, compared to $7.8M for the same period in 2013.  In late 2014, the company closed a multi-year subscription agreement that provided for a single payment of the initial term subscription fee.   The subscription fee for this initial multi-year term was approximately $20.0 million.  While this fee was invoiced and received in the first quarter of 2015, the customer acquisition costs, equivalent to $0.05 per diluted share, were expensed in Q4 2014. 

Adjusted EBITDA was $3.8 million in Q4 2014 or 20% of total revenue, compared to Adjusted EBITDA of $4.5 million, or 27% of total revenue in the same period last year.  FY 2014 Adjusted EBITDA was $16.1 million or 23% of revenue compared to $15.0 million or 25% of revenue in the prior year period. The change in Adjusted EBITDA during the year was driven by an increase in profit from operations, excluding the impact of an increase in share-based payment expenses for the year end 2014 compared to the same period for 2013.

Profit for the fourth quarter of 2014 was $0.6 million or $0.02 per basic and diluted share compared to a net loss of $0.8 million or $0.05 per basic and diluted share for the same period in 2013. Year to date, the loss decreased to $0.2 million or $0.01 per basic and diluted share from $9.7 million or $0.59 per basic and diluted. The increase in profit was primarily driven by a lower fair value adjustment on the redeemable preferred shares which were converted to Common Shares at the time of our initial public offering in June 2014.

Cash generated by operating activities was $16.3 million for the year ended December 31, 2014 as compared to $19.6 million in the same period of 2013. The decrease in cash provided by operating activities of $3.3 million was due primarily to the Part VI.1 tax of $4.0 million paid in the first quarter of 2014 and interest paid on the term loan of $0.5 million during 2014.

Cash and cash equivalents were $56.7 million at December 31, 2014 as compared to $13.8 million at December 31, 2013. The increase is primarily due to the proceeds from our initial public offering net of repayment of our term loan, as well as cash from operations for fiscal year 2014. 

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.

Conference Call

The company will host a conference call tomorrow (Wednesday, February 25, 2015) to discuss these results. Doug Colbeth, President & CEO and Richard Monkman, CFO will host the call starting at 8:30 a.m. Eastern time. A question and answer session will follow management's presentation.

Date: Wednesday, February 25, 2015
Time: 8:30 a.m. Eastern time
Dial-In Number: 1 (888) 231-8191
International: 1 (647) 427-7450
Conference ID#: 72033107
Live Webcast:  http://bit.ly/1Gw4g22

Webcast will be archived for one year

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 after 11:30 a.m. Eastern time on the same day through March 4, 2015.

Toll-Free Replay Number: 1 (855) 859-2056
International Replay Number: 1 (416) 849-0833
Replay PIN: 72033107

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 EBITDA. 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 working capital requirements.  Adjusted EBITDA is not a recognized, defined or standardized measure under IFRS. Our definition of Adjusted EBITDA will likely differ from that used by other companies (including our peers) and therefore comparability may be limited.  Readers should also note that commencing with the results reported for Q3 of FY 2014, we changed the composition of Adjusted EBITDA compared to previously disclosed Adjusted EBITDA, in order to better reflect the definition used by securities analysts.  Commencing with the results reported for Q3 of FY 2014, Adjusted EBITDA now includes a foreign exchange adjustment which is reflected in the "Foreign exchange loss (gain)" line item in the table below.  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 EBITDA to the most comparable IFRS financial measure as follows:



Three months ended

 December 31,


Years ended

December 31


2014


2013


2014


2013


2012




(In thousands of U.S. dollars)

Profit (Loss)

$           584


$           (840)


$            (221)


$       (9,720)


$        4,944

Loss due to change in fair value of redeemable preferred shares

̶ 


2,665


6,760


17,884


1,172

Share-based compensation

845


345


2,658


1,003


898


845


3,010


9,418


18,887


2,070

Adjusted profit

$        1,429


$         2,170


$          9,197


$        9,167


$        7,014

Income tax expense

1,592


2,068


4,642


4,874


2,181

Depreciation

334


218


1,151


834


677

Foreign exchange loss (gain)

465


8


599


168


(215)

Net finance (income) expense

(17)


13


490


(31)


(46)


2,374


2,307


6,882


5,845


2,597

Adjusted EBITDA

$        3,803


$         4,447


$         16,079


$      15,012


$        9,611
















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, Adjusted EBITDA achievement, and growth in professional services revenue,  in each case looking forward for 2015, as well as statements as to Kinaxis' growth opportunities 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 "Risks and Uncertainties" in the MD&A dated February 24, 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.





Consolidated Statements of Financial Position





(Expressed in thousands of U.S. dollars)












2014


2013






Assets










Current assets:






Cash and cash equivalents

$

56,725

$

13,804


Trade and other receivables


17,023


12,449


Investment tax credits receivable


1,974


1,330


Prepaid expenses


1,926


1,207



77,648


28,790

Non-current assets:






Property and equipment


4,744


2,408


Investment tax credits recoverable


3,091


2,108


Deferred tax assets


5,726


8,166







$

91,209

$

41,472






Liabilities and Shareholders' Equity (Deficiency)










Current liabilities:






Trade payables and accrued liabilities

$

6,945

$

11,062


Deferred revenue


35,740


24,700


Current portion of long-term debt


 ‒


4,167



42,685


39,929

Non-current liabilities:






Lease inducement


109


155


Deferred revenue


1,778


 ‒


Long-term debt


‒


20,833


Redeemable preferred shares


‒


54,135



1,887


75,123






Shareholders' equity (deficiency):






Share capital


87,219


9,902


Contributed surplus


6,152


3,948


Accumulated other comprehensive income loss


(453)


(360)


Deficit


(46,281)


(87,070)



46,637


(73,580)







$

91,209

$

41,472

Kinaxis Inc.








Consolidated Statements of Comprehensive Income








(Expressed in thousands of U.S. dollars, except share and per share data)



















 For the three months


For the year



ended December 31,


ended December 31,



2014


2013


2014


2013










Revenue

$

18,820

$

16,319

$

70,054

$

60,816

Cost of revenue


5,433


4,603


20,745


18,016










Gross profit


13,387


11,716


49,309


42,800










Operating expenses:










Selling and marketing


5,275


3,543


15,296


15,071


Research and development


3,362


2,447


13,429


8,171


General and administrative


2,126


1,812


8,314


6,383



10,763


7,802


37,039


29,625












2,624


3,914


12,270


13,175

Other income (expense):










Loss due to change in fair value of
redeemable preferred shares


    ̶  


(2,665)


(6,760)


(17,884)


Foreign exchange loss


(465)


(8)


(599)


(168)


Net finance income (expense)


17


(13)


(490)


31



(448)


(2,686)


(7,849)


(18,021)










Profit (loss) before income taxes


2,176


1,228


4,421


(4,846)










Income tax expense:










Current


193


8,338


819


8,857


Deferred (recovery)


1,399


(6,270)


3,823


(3,983)



1,592


2,068


4,642


4,874










Profit (Loss)


584


(840)


(221)


(9,720)










Other comprehensive loss:









Items that are or may be reclassified
subsequently to profit or loss:










Foreign currency translation
differences - foreign operations


(68)


(39)


(93)


(63)










Total comprehensive income (loss)                                       

$

516

$

(879)

$

(314)

$

(9,783)










Basic earnings (loss) per share                                              

$

0.02

$

(0.05)

$

(0.01)

$

(0.59)










Weighted average number of basic Common Shares


23,648,402


15,623,815


19,076,464


16,539,070










Diluted earnings (loss) per share                                          

$

0.02

$

(0.05)

$

(0.01)

$

(0.59)










Weighted average number of diluted Common Shares


24,891,096


15,623,815


19,076,464


16,539,070

Kinaxis Inc.










Consolidated Statements of Changes in Shareholders' Equity (Deficiency)







(Expressed in thousands of U.S. dollars)






















Share
capital 


   Contributed 
surplus


Accumulated 
other
 comprehensive
 loss


Deficit


 Total
equity
(deficiency)












Balance, December 31, 2012     

$

11,176

$

2,923

$

(297)

$

(29,508)

$

(15,706)












Loss


‒


       ‒


    ‒


(9,720)


(9,720)

Other comprehensive loss


       ‒


    ‒


(63)


         ‒


(63)

Total comprehensive loss


   ‒


‒


(63)


(9,720)


(9,783)












Repurchase of shares and options


(2,751)


      ‒


      ‒


(47,842)


(50,593)

Share purchase plan subscriptions


347


    ‒


    ‒


     ‒


347

Share options exercised


163


    ‒


    ‒


    ‒


163

Share based payments


      ‒


1,003


    ‒


  ‒


1,003

Repayment of receivable on share sale


967


       ‒


  ‒


   ‒


967

Interest on receivable for share sale


          ‒


22


       ‒


‒


22

Total shareholder transactions


(1,274)


1,025


      ‒


(47,842)


(48,091)












Balance, December 31, 2013    

$

9,902

$

3,948

$

(360)

$

(87,070)

$

(73,580)












Loss


       ‒


        ‒


   ‒


(221)


(221)

Other comprehensive loss


   ‒


     ‒


(93)


̶ 


(93)

Total comprehensive loss


     ‒


     ‒


(93)


(221)


(314)












Conversion of Class A preferred











    shares to Common Shares


60,895


   ‒


     ‒


‒


60,895

Shares issued per offering


59,562


         ‒


        ‒


 ‒


59,562

Share issuance costs











    net of tax


(3,837)


      ‒


      ‒


   ‒


(3,837)

Reduction of share capital


(41,010)


       ‒


   ‒


41,010


                   ‒  

Shares issued for cash


585


         ‒


         ‒


‒ 


585

Share options exercised


804


(136)


            ‒


‒


668

Restricted share units vested


318


(318)


          ‒


‒


            ‒  

Share based payments


         ̶ 


2,658


       ‒


               ‒  


2,658

Total shareholder transactions


77,317


2,204


          ‒


41,010


120,531












Balance, December 31, 2014      

$

87,219

$

6,152

$

(453)

$

(46,281)

$

46,637

Kinaxis Inc.





Consolidated Statements of Cash Flows





(Expressed in thousands of U.S. dollars)












2014


2013

Cash flows from operating activities:










Loss

$

(221)

$

(9,720)

Items not affecting cash:






Depreciation of property and equipment


1,151


834


Loss due to change in fair value of redeemable preferred shares


6,760


17,884


Share-based compensation


2,658


1,003


Amortization of lease inducement


(46)


(46)


Long-term investment tax credits recoverable


(983)


2,573


Income tax expense


4,642


4,874


Changes in operating assets and liabilities


7,800


3,379

Interest paid


(545)


(3)

Income taxes paid


(4,966)


(1,149)



16,250


19,629






 Cash flows from investing activities:






Purchase of property and equipment


(3,487)


(1,397)






  Cash flows from financing activities:






Non-Voting Common Shares issued and share subscriptions received


991


532


Common Shares issued


262


‒


Common Shares issued per offering


59,562


‒


Share issuance costs


(5,220)


 ‒


Repayment of receivable for share sale


 ‒ 


967


Repurchase of Class A Preferred Shares


  ‒


(28,469)


Repurchase of Common and Non-Voting Common Shares


    ‒


(50,593)


 Issuance of long-term debt


5,000


25,000


 Repayment of long-term debt


(30,000)


‒


 Payment of finance lease obligations


   ‒


(59)



30,595


(52,622)






Increase (decrease) in cash and cash equivalents


43,358


(34,390)






Cash and cash equivalents, beginning of year


13,804


48,801






Effects of exchange rates on cash and cash equivalents


(437)


(607)






Cash and cash equivalents, end of the year

$

56,725

$

13,804

SOURCE Kinaxis Inc.

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.