- Published: 02 June 2016
- Written by Editor
Brick Brewing Reports First Quarter F2017 EBITDA of $1.9M
Reconciliation of Net Earnings to Earnings Before Interest Taxes Depreciation and Amortization, and Share Based Payments (EBITDA)* | |||||||
Quarter ended | |||||||
(in thousands of dollars) | May 1, 2016 | April 26, 2015 | |||||
Net income | $ | 788 | $ | 31 | |||
Add (deduct): | |||||||
Income tax expense | 338 | 18 | |||||
Depreciation and amortization | 667 | 683 | |||||
Share-based payments | 27 | 30 | |||||
Finance costs | 118 | 112 | |||||
Subtotal | 1,150 | 843 | |||||
EBITDA* | 1,938 | 874 | |||||
STATEMENTS OF COMPREHENSIVE INCOME | ||||||
For the quarters ended May 1, 2016 and April 26, 2015 | ||||||
(Not audited or reviewed by the Company's external auditor) | ||||||
Quarter ended | ||||||
May 1, 2016 | April 26, 2015 | |||||
Revenue | $ | 9,519,934 | $ | 7,706,933 | ||
Cost of sales | 6,187,732 | 5,615,177 | ||||
Gross profit | 3,332,202 | 2,091,756 | ||||
Selling, marketing and administration expenses | 1,881,202 | 1,774,445 | ||||
Other expenses | 206,420 | 157,121 | ||||
Finance costs | 118,362 | 111,602 | ||||
Income before tax | 1,126,218 | 48,587 | ||||
Income tax expense | 337,865 | 17,810 | ||||
Net income and comprehensive income for the quarter | $ | 788,353 | $ | 30,778 | ||
Basic earnings per share | 0.02 | - | ||||
Diluted earnings per share | 0.02 | - | ||||
STATEMENTS OF FINANCIAL POSITION | ||||||||||
As at May 1, 2016 and January 31, 2016 | ||||||||||
(Not audited or reviewed by the Company's external auditor) | ||||||||||
May 1, 2016 | January 31, 2016 | |||||||||
ASSETS | ||||||||||
Non-current assets | ||||||||||
Property, plant and equipment | $ | 21,940,120 | $ | 21,986,070 | ||||||
Intangible assets | 15,436,312 | 15,375,392 | ||||||||
Deferred income tax assets | 924,904 | 1,262,769 | ||||||||
38,301,336 | 38,624,231 | |||||||||
Current assets | ||||||||||
Cash | 1,902,470 | 393,645 | ||||||||
Accounts receivable | 8,604,727 | 6,176,421 | ||||||||
Inventories | 4,252,256 | 3,291,529 | ||||||||
Prepaid expenses | 504,302 | 354,650 | ||||||||
15,263,755 | 10,216,245 | |||||||||
TOTAL ASSETS | 53,565,091 | 48,840,476 | ||||||||
LIABILITIES AND EQUITY | ||||||||||
Equity | ||||||||||
Share capital | 39,537,420 | 39,526,573 | ||||||||
Share-based payments reserves | 958,960 | 932,201 | ||||||||
Deficit | (4,144,842 | ) | (4,933,195 | ) | ||||||
TOTAL EQUITY | 36,351,538 | 35,525,579 | ||||||||
Non-current liabilities | ||||||||||
Provisions | 394,311 | 388,548 | ||||||||
Obligation under finance lease | 4,340,456 | 4,523,152 | ||||||||
Long-term debt | 3,017,135 | 1,548,584 | ||||||||
7,751,902 | 6,460,284 | |||||||||
Current liabilities | ||||||||||
Accounts payable and accrued liabilities | 7,607,617 | 4,908,722 | ||||||||
Current portion of obligation under finance lease | 720,501 | 713,699 | ||||||||
Current portion of long-term debt | 1,133,533 | 1,232,192 | ||||||||
9,461,651 | 6,854,613 | |||||||||
TOTAL LIABILITIES | 17,213,553 | 13,314,897 | ||||||||
COMMITMENTS | ||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 53,565,091 | $ | 48,840,476 | ||||||
STATEMENTS OF CASH FLOWS | ||||||||||
For the quarters ended May 1, 2016 and April 26, 2015 | ||||||||||
(Not audited or reviewed by the Company's external auditor) | ||||||||||
Quarter ended | ||||||||||
May 1, 2016 | April 26, 2015 | |||||||||
Operating activities | ||||||||||
Net income | $ | 788,353 | $ | 30,778 | ||||||
Adjustments for: | ||||||||||
Income tax expense | 337,865 | 17,810 | ||||||||
Finance costs | 118,362 | 111,602 | ||||||||
Depreciation and amortization of property, plant and equipment and intangibles | 666,768 | 682,684 | ||||||||
Gain on disposal of property, plant and equipment | - | - | ||||||||
Share-based payments | 26,759 | 29,526 | ||||||||
Change in non-cash working capital related to operations | (1,048,232 | ) | 681,674 | |||||||
Less: | ||||||||||
Interest paid | 104,121 | (93,847 | ) | |||||||
Cash provided by operating activities | 993,996 | 1,460,227 | ||||||||
Investing activities | ||||||||||
Purchase of property, plant and equipment | (615,718 | ) | (552,663 | ) | ||||||
Construction deposit paid | - | (620,183 | ) | |||||||
Proceeds from sale of property, plant and equipment, net | - | - | ||||||||
Purchase of intangible assets | (66,020 | ) | (277,827 | ) | ||||||
Cash used in investing activities | (681,738 | ) | (1,450,673 | ) | ||||||
Financing activities | ||||||||||
Issuance of long-term debt | 2,000,000 | - | ||||||||
Repayment of long-term debt | (638,386 | ) | (223,102 | ) | ||||||
Repayment of obligation under finance lease | (175,894 | ) | - | |||||||
Issuance of shares, net of fees | 7,968 | (13,256 | ) | |||||||
Shares repurchased and cancelled, including fees | (1,055 | ) | - | |||||||
Proceeds from stock option exercise | 3,934 | - | ||||||||
Cash generated (used) by financing activities | 1,196,567 | (236,358 | ) | |||||||
Net increase/(decrease) in cash | 1,508,825 | (226,804 | ) | |||||||
Cash, beginning of the period | 393,645 | 594,976 | ||||||||
Cash, end of the period | $ | 1,902,470 | $ | 368,172 | ||||||
Additional Information
For further details the Company's complete management discussion and analysis (MD&A) and financial statements for the quarter ended May 1, 2016 will be available on the investor section of the Brick Brewing website at www.brickbeer.com. This and additional information relating to the Company, including its Annual Information Form, is or will be available on the Company's website and on SEDAR at www.sedar.com.
About Brick Brewing
Brick is Ontario's largest Canadian-owned brewery. The Company is a regional brewer of award-winning premium quality and value beers and is officially certified under the Global Food Safety Standard, one of the highest and most internationally recognized standards for safe food production. Founded in 1984, Brick Brewing Co. was the first craft brewery to start up in Ontario, and is credited with pioneering the present day craft brewing renaissance in Canada. Brick has complemented its Waterloo premium craft beers with the popular Laker brand. In 2011, Brick purchased the Canadian rights to Seagram Coolers and in 2015, secured the exclusive Canadian rights to both LandShark and Margaritaville. In addition, Brick utilizes its leading edge brewing, blending and packaging capabilities to provide an extensive array of contract manufacturing services in beer, coolers and ciders. Brick trades on the TSX under the symbol BRB. Visit us at www.brickbeer.com.
Forward-Looking Statements
All statements in this press release that do not directly and exclusively relate to historical facts constitute forward-looking statements as of the date of this press release. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may", "will", "expect", "intend", "anticipate", "seek", "plan", "believe" or "continue" or the negatives of these terms or variations of them or similar terminology. Although the Corporation believes that the expectations and assumptions reflected in these forward-looking statements are reasonable, undue reliance should not be placed on these forward-looking statements, which are not guarantees and are subject to certain risks, uncertainties and assumptions, which may cause actual performance and financial results to differ materially from such forward-looking statements. The forward-looking statements included in this press release are made only at the date of this press release and, except as required by applicable securities laws, the Corporation does not undertake to publicly update such forward-looking statements to reflect new information, future events or otherwise.
* EBITDA is a non-IFRS earnings measure, therefore it does not have any standardized meaning prescribed by International Financial Reporting Standards and may not be similar to measures presented by other companies. EBITDA represents earnings before interest, income taxes, depreciation and amortization, gain on disposal of property, plant, and equipment, and share based payments. Management uses this measurement to evaluate the operating results of the Company. This measure is also important to management since it is used by the Company's lenders to evaluate the ongoing cash generating capability of the Company and therefore the amounts those lenders are willing to lend to the Company. Investors find EBITDA to be useful information because it provides a measure of the Company's operating performance.
For further information:
Sean Byrne
Chief Financial Officer
(519) 742-2732 Ext.132
E-mail: This email address is being protected from spambots. You need JavaScript enabled to view it.