BEAMSTART Logo

Year-End Computer Modelling Group Results Revealed

GlobeNewswire LogoGlobeNewswire3w ago

 Year-End Computer Modelling Group Results Revealed - GlobeNewswire

Quick Summary:

Consolidated Statements of Financial Position (thousands of Canadian $)March 31, 2024March 31, 2023   Assets  Current assets:  Cash63,08366,850Restricted cash142-Trade and other receivables36,55023,910Prepaid expenses2,3211,060Prepaid income taxes3,841444 105,93792,264Intangible assets23,6831,321Right-of-use assets29,07230,733Property and equipment9,87710,366Goodwill3,745-Deferred tax asset592,444Total assets172,373137,128   Liabilities and shareholders’ equity  Current liabilities:  Trade payables and accrued liabilities16,5829,883Income taxes payable1,60433Acquisition holdback payable2,292-Deferred revenue41,12034,797Lease liabilities2,5661,829 64,16446,542Lease liabilities34,39536,151Stock-based compensation liabilities2,5931,985Acquisition earnout1,503-Other long-term liabilities305-Deferred tax liabilities1,598-Total liabilities104,55884,678   Shareholders’ equity:  Share capital87,30481,820Contributed surplus15,66715,471Cumulative translation adjustment(367)-Deficit(34,789)(44,841)Total shareholders’ equity67,81552,450Total liabilities and shareholders' equity172,373137,128    Consolidated Statements of Operations and Comprehensive Income   Years ended March 31, (thousands of Canadian $ except per share amounts)20242023   Revenue Cost of revenue 108,679 17,22473,846 7,481Gross profit 91,45566,365   Operating expenses   Sales and marketing14,9579,968Research and development23,67917,857General and administrative18,83512,680 57,47140,505Operating profit33,98425,860   Finance income3,1462,720Finance costs(1,908)(1,932)Profit before income and other taxes35,22226,648Income and other taxes8,9636,851   Net income26,25919,797   Other comprehensive income:  Foreign currency translation adjustment(367)-Other comprehensive income (367)-Total comprehensive income 25,89219,797   Net income per share – basic0.320.25Net income per share – diluted0.320.24Dividend per share0.200.20    Consolidated Statements of Cash Flows   Years ended March 31, (thousands of Canadian $)20242023   Operating activities  Net income26,25919,797Adjustments for:  Depreciation and amortization of property, equipment, right- of use assets4,1873,649Amortization of intangible assets1,501-Deferred income tax expense (recovery)3,518(235)Stock-based compensation2,7952,146Foreign exchange and other non-cash items(5)-Funds flow from operations38,25525,357Movement in non-cash working capital:  Trade and other receivables(6,697)(6,403)Trade payables and accrued liabilities2,6182,315Prepaid expenses and other assets(1,183)(268)Income taxes receivable (payable)(1,826)535Deferred revenue4,9104,343Change in non-cash working capital(2,178)522Net cash provided by operating activities36,07725,879   Financing activities  Repayment of acquired line of credit(2,012)-Proceeds from issuance of common shares4,1931,066Repayment of lease liabilities(2,355)(1,608)Dividends paid(16,207)(16,099)Net cash used in financing activities(16,381)(16,641)   Investing activities  Corporate acquisition, net of cash acquired(22,814)-Intangible asset additions-(1,340)Property and equipment additions, net of disposals(650)(708)Net cash used in investing activities(23,464)(2,048)   Increase (decrease) in cash(3,768)7,190Effect of foreign exchange on cash1-Cash, beginning of year66,85059,660Cash, end of year63,08366,850   Supplementary cash flow information  Interest received3,0961,810Interest paid1,9081,932Income taxes paid7,2016,635    CORPORATE PROFILE CMG Group (TSX:CMG) is a global software and consulting company that combines science and technology with deep industry expertise to solve complex subsurface and surface challenges for the new energy industry around the world.

Year ended March 31CMGBHVConsolidated($ thousands, except per share data)202420232024202320242023       Annuity/maintenance licenses68,53759,6902,993-71,53059,690Annuity license fee--5,146-5,146-Perpetual licenses5,7393,240--5,7393,240Total software license revenue74,27662,9308,139-82,41562,930Professional services13,61810,91612,646-26,26410,916Total revenue 87,89473,84620,785-108,67973,846 Total revenue growth 19%12%  47%12% Annuity/maintenance licenses growth15%12%  20%12%       Cost of revenue8,8587,4818,366-17,2247,481Operating expenses      Sales & marketing13,7879,9681,170-14,9579,968Research and development19,87017,8573,809-23,67917,857General & administrative14,23412,6804,601-18,83512,680Operating expenses47,89140,5059,580-57,47140,505Operating profit31,14525,8602,839-33,98425,860 Operating Margin35%35%14%-%31%35%Acquisition related expenses719-737-1,456-Amortization of acquired intangible assets1,32219179-1,50119Restructuring charge-3,943---3,943Stock based compensation6,2923,317 - -6,2923,317Adjusted operating profit (1)39,47833,1393,755-43,23333,139 Adjusted Operating Margin (1)45%45%18%-%40%45%       Net income24,61019,7971,649-26,25919,797Adjusted EBITDA (1)39,46933,2293,688-43,15733,229 Adjusted EBITDA Margin (1)45%45%18%-%40%45%       Earnings per share – basic    0.320.25Free cash flow per share – basic (1)    0.440.27        (1) Non-IFRS financial measures are defined in the "Non-IFRS Financial Measures” section.

SUMMARY OF FINANCIAL PERFORMANCE Three months ended March 31CMGBHVConsolidated($ thousands, except per share data)202420232024202320242023       Annuity/maintenance licenses17,86415,8031,797-19,66115,803Annuity license fee--1,142-1,142-Perpetual licenses2,1301,556--2,1301,556Total software license revenue19,99417,3592,939-22,93317,359Professional services3,2802,9066,078-9,3582,906Total revenue 23,27420,2659,017-32,29120,265 Total revenue growth 15%8%  59%8% Annuity/maintenance licenses growth13%10%  24%10%       Cost of revenue2,3942,3654,076-6,4702,365Operating expenses      Sales & marketing3,6913,294670-4,3613,294Research and development5,8304,5891,777-7,6074,589General & administrative3,4583,1082,118-5,5763,108Operating expenses12,97910,9914,565-17,54410,991Operating profit 7,9016,909376-8,2776,909 Operating Margin 34%34%4%-%26%34%Acquisition related expenses--186-186-Amortization of acquired intangible assets5751989-66419Stock based compensation9221,721--9221,721Adjusted operating profit (1)9,3988,649651-10,0498,649 Adjusted Operating Margin (1)40%43%7%-%31%43%       Net income (loss)7,3655,226(136)-7,2295,226Adjusted EBITDA (1)9,3538,520866-10,2198,520 Adjusted EBITDA Margin (1)40%42%10%-%32%42%       Earnings per share – basic    0.090.07Free cash flow per share – basic (1)    0.120.07        (1) Non-IFRS financial measures are defined in the "Non-IFRS Financial Measures” section.

or

Article Details

Author / Journalist: Computer Modelling Group Ltd

Category: Technology

Markets:

Topics:

Source Website Secure: Yes (HTTPS)

News Sentiment: Negative

Fact Checked: Legitimate

Article Type: News Report

Published On: 2024-05-22 @ 22:27:00 (3 weeks ago)

News Timezone: GMT +8:00

News Source URL: globenewswire.com

Language: English

Article Length: 2308 words

Reading Time: 13 minutes read

Sentences: 69 lines

Sentence Length: 34 words per sentence (average)

Platforms: Desktop Web, Mobile Web, iOS App, Android App

Copyright Owner: © GlobeNewswire

News ID: 21061057

View Article Analysis

About GlobeNewswire

Main Topics: Technology

Official Website: globenewswire.com

Update Frequency: 3 posts per day

Year Established: 1998

Headquarters: China

News Last Updated: 16 hours ago

Coverage Areas: China

Ownership: Independent Company

Publication Timezone: GMT +8:00

Content Availability: Worldwide

News Language: English

RSS Feed: Available (XML)

API Access: Available (JSON, REST)

Website Security: Secure (HTTPS)

Publisher ID: #116

Publisher Details

Frequently Asked Questions

How long will it take to read this news story?

The story " Year-End Computer Modelling Group Results Revealed" has 2308 words across 69 sentences, which will take approximately 10 - 20 minutes for the average person to read.

Which news outlet covered this story?

The story " Year-End Computer Modelling Group Results Revealed" was covered 3 weeks ago by GlobeNewswire, a news publisher based in China.

How trustworthy is 'GlobeNewswire' news outlet?

GlobeNewswire is a fully independent (privately-owned) news outlet established in 1998 that covers mostly technology news.

The outlet is headquartered in China and publishes an average of 3 news stories per day.

It's most recent story was published 16 hours ago.

What do people currently think of this news story?

The sentiment for this story is currently Negative, indicating that people regard this as "bad news".

How do I report this news for inaccuracy?

You can report an inaccurate news publication to us via our contact page. Please also include the news #ID number and the URL to this story.
  • News ID: #21061057
  • URL: https://beamstart.com/news/computer-modelling-group-announces-year-1716417635

BEAMSTART

BEAMSTART is a global entrepreneurship community, serving as a catalyst for innovation and collaboration. With a mission to empower entrepreneurs, we offer exclusive deals with savings totaling over $1,000,000, curated news, events, and a vast investor database. Through our portal, we aim to foster a supportive ecosystem where like-minded individuals can connect and create opportunities for growth and success.

© Copyright 2024 BEAMSTART. All Rights Reserved.