Computer Modelling Group Announces Year-End Results

| Source: Computer Modelling Group Ltd Computer Modelling Group Ltd

CALGARY, Alberta, May 19, 2022 (GLOBE NEWSWIRE) -- Computer Modelling Group Ltd. (“CMG” or the “Company”) announces its financial results for year ended March 31, 2022.

Annual Performance

($ thousands, unless otherwise stated)March 31, 2022 March 31, 2021 March 31, 2020 
Annuity/maintenance license revenue53,406 55,934 63,974 
Perpetual license revenue4,819 3,619 4,672 
Software license revenue58,225 59,553 68,646 
Professional service revenue7,977 7,810 7,140 
Total revenue66,202 67,363 75,786 
Operating profit26,080 30,565 31,751 
Operating profit (%)39%45%42%
Net income for the year18,405 20,190 23,485 
EBITDA(1)30,278 34,836 36,111 
Cash dividends declared and paid16,064 16,055 32,097 
Funds flow from operations23,842 26,283 28,765 
Free cash flow (1)21,783 24,473 26,547 
Total assets125,148 122,491 120,866 
Total shares outstanding80,335 80,286 80,249 
Trading price per share at March 315.36 5.75 3.83 
Market capitalization at March 31 430,596 461,645 307,353 
Per share amounts – ($/share)   
Earnings per share – basic and diluted0.23 0.25 0.29 
Cash dividends declared and paid0.20 0.20 0.40 
Funds flow from operations per share – basic0.30 0.33 0.36 
Free cash flow per share – basic (1)0.27 0.30 0.33 

(1)   This is a non-IFRS financial measure. See the “Non-IFRS Financial Measures” section.

Quarterly Performance

 Fiscal 2021Fiscal 2022
($ thousands, unless otherwise stated)Q1Q2Q3Q4Q1Q2Q3Q4
Annuity/maintenance license revenue14,52314,14413,47713,79012,28613,23913,57514,306
Perpetual license revenue-1,7756601,1841258461,4972,351
Software license revenue14,52315,91914,13714,97412,41114,08515,07216,657
Professional services revenue2,1491,9331,9011,8272,0031,8641,9732,137
Total revenue16,67217,85216,03816,80114,41415,94917,04518,794
Operating profit5,7119,8618,4376,5565,5735,4407,7557,312
Operating profit (%)3455533939344539
Profit before income and other taxes4,4059,3607,4105,7474,8275,3217,3106,563
Income and other taxes1,1432,6001,5351,4541,0941,1751,7361,611
Net income for the period3,2626,7605,8754,2933,7334,1465,5744,952
EBITDA(1)6,76710,9339,5097,6276,5966,4738,8438,366
Cash dividends declared and paid4,0134,0134,0154,0144,0154,0164,0174,016
Funds flow from operations4,7037,9917,3226,2674,8114,9047,0227,105
Free cash flow(1)4,2397,4747,0055,7554,4784,4946,2276,584
Per share amounts – ($/share)        
Earnings per share (EPS) – basic and diluted0.040.080.070.050.050.050.070.06
Cash dividends declared and paid0.050.050.050.050.050.050.050.05
Funds flow from operations per share – basic0.060.100.090.080.060.060.090.09
Free cash flow per share – basic(1)0.050.090.090.070.060.060.080.08

(1)   This is a non-IFRS financial measure. See the “Non-IFRS Financial Measures” section.

Commentary on Quarterly Performance

For the Three Months EndedFor the Year Ended
March 31, 2022 and compared to the same period of the previous fiscal year, when appropriate:
 
  • Annuity/maintenance license revenue increased by 4%;
  • Annuity/maintenance license revenue decreased by 5%;
  • Perpetual license revenue increased by $1.2 million, or 99%;
  • Perpetual license revenue increased by $1.2 million, or 33%;
  • Total revenue increased by 12%;
  • Total revenue decreased by 2%;
  • Total operating expenses increased by 12%. Adjusted for CEWS and CERS benefits, operating expenses increased by 8%;
  • Total operating expenses increased by 9%. Adjusted for CEWS and CERS benefits and a one-time restructuring charge, operating expenses decreased by 3%;
  • Quarterly operating profit margin was 39%, consistent with the comparative quarter. Adjusted for CEWS and CERS benefits, operating profit margin was 34% and 32%, respectively;
  • Year-to-date operating profit margin was 39%, down from the comparative period’s figure of 45%. Adjusted for CEWS and CERS benefits and the one-time restructuring charge, operating profit was 38% and 37%, respectively;
  • Basic EPS of $0.06 was $0.01 higher than the comparative quarter;
  • Basic EPS of $0.23 was lower than the comparative year’s EPS of $0.25;
  • Achieved free cash flow per share of $0.08;
  • Achieved free cash flow per share of $0.27;
  • Declared and paid a dividend of $0.05 per share.
  • Declared and paid dividends of $0.20 per share.

Revenue

Three months ended March 31,2022 2021 $ change% change 
($ thousands)    
     
Software license revenue16,657 14,974 1,68311%
Professional services revenue2,137 1,827 31017%
Total revenue18,794 16,801 1,99312%
     
Software license revenue as a % of total revenue89%89%  
Professional services revenue as a % of total revenue11%11%  


Years ended March 31,2022 2021 $ change % change 
($ thousands)    
     
Software license revenue58,225 59,553 (1,328)-2%
Professional services revenue7,977 7,810 167 2%
Total revenue66,202 67,363 (1,161)-2%
     
Software license revenue as a % of total revenue88%88%  
Professional services revenue as a % of total revenue12%12%  

CMG’s revenue is comprised of software license sales, which provides the majority of the Company’s revenue, and fees for professional services.

Total revenue for the three months ended March 31, 2022 increased by 12%, due to increases in both software license revenue and professional services revenue.

Total revenue for the year ended March 31, 2022 decreased by 2%, due to a decrease in software license revenue, slightly offset by an increase in professional services revenue.

Software License Revenue

Three months ended March 31,2022 2021 $ change% change 
($ thousands)    
     
Annuity/maintenance license revenue14,306 13,790 5164%
Perpetual license revenue2,351 1,184 1,16799%
Total software license revenue16,657 14,974 1,68311%
     
Annuity/maintenance as a % of total software license revenue86%92%  
Perpetual as a % of total software license revenue14%8%  


Years ended March 31,2022 2021 $ change % change 
($ thousands)    
     
Annuity/maintenance license revenue53,406 55,934 (2,528)-5%
Perpetual license revenue4,819 3,619 1,200 33%
Total software license revenue58,225 59,553 (1,328)-2%
     
Annuity/maintenance as a % of total software license revenue92%94%  
Perpetual as a % of total software license revenue8%6%  

Total software license revenue for the three months ended March 31, 2022 increased by 11%, compared to the same period of the previous fiscal year, due to increases in both perpetual license revenue and annuity/maintenance license revenue. Annuity/maintenance license revenue increased by 4%, due to increases in Canada and the Eastern Hemisphere, partially offset by decreases in the United States and South America.

During the year ended March 31, 2022, CMG’s total software license revenue decreased by 2%, compared to the previous fiscal year, due to a decrease in annuity/maintenance license revenue, partially offset by an increase in perpetual license revenue. Annuity/maintenance license revenue decreased by 5%, due to decreases in the United States and the Eastern Hemisphere, partially offset by increases in South America and Canada.

Software Revenue by Geographic Region

Three months ended March 31,20222021$ change % change 
($ thousands)    
Annuity/maintenance license revenue    
Canada3,2743,012262 9%
United States3,4083,580(172)-5%
South America1,6631,752(89)-5%
Eastern Hemisphere(1)5,9615,446515 9%
 14,30613,790516 4%
Perpetual license revenue    
Canada--- - 
United States-32(32)-100%
South America--- - 
Eastern Hemisphere2,3511,1521,199 104%
 2,3511,1841,167 99%
Total software license revenue    
Canada3,2743,012262 9%
United States3,4083,612(204)-6%
South America1,6631,752(89)-5%
Eastern Hemisphere8,3126,5981,714 26%
 16,65714,9741,683 11%


Years ended March 31,20222021$ change % change 
($ thousands)    
Annuity/maintenance license revenue    
Canada12,69912,464235 2%
United States12,91015,113(2,203)-15%
South America6,8586,164694 11%
Eastern Hemisphere(1)20,93922,193(1,254)-6%
 53,40655,934(2,528)-5%
Perpetual license revenue    
Canada--- - 
United States40132369 1153%
South America-1,020(1,020)-100%
Eastern Hemisphere4,4182,5671,851 72%
 4,8193,6191,200 33%
Total software license revenue    
Canada12,69912,464235 2%
United States13,31115,145(1,834)-12%
South America6,8587,184(326)-5%
Eastern Hemisphere25,35724,760597 2%
 58,22559,553(1,328)-2%

(1)   Includes Europe, Africa, Asia and Australia.

During the three months and year ended March 31, 2022, compared to the same periods of the previous fiscal year, total software license revenue increased in the Eastern Hemisphere and Canada and decreased in the United States and South America.

The Canadian region (representing 22% of annual total software license revenue) experienced 9% and 2% increases in annuity/maintenance license revenue during the three months and year ended March 31, 2022, respectively, due to a returning customer and increased licensing by some existing customers.

The United States (representing 23% of annual total software license revenue), experienced decreases of 5% and 15% in annuity/maintenance license revenue during the three months and year ended March 31, 2022, compared to the same periods of the previous fiscal year. The decreases were largely due to the same factors that affected the region’s revenue in the previous fiscal year: consolidation in the industry and reduced licensing due to ongoing challenges experienced by US unconventional shale plays. Perpetual license revenue decreased slightly during the quarter and increased during the year, compared to the same periods of the previous fiscal year.

South America (representing 12% of annual total software license revenue) showed a decrease of 5% in annuity/maintenance license revenue during the three months ended March 31, 2022, mainly due to reactivation of maintenance on perpetual licenses in the comparative quarter. During the year ended March 31, 2022, annuity/maintenance license revenue from South America increased by 11%, compared to the previous fiscal year, primarily due to a new multi-year lease that included CoFlow. There were no perpetual sales in South America during the current quarter or year.

The Eastern Hemisphere (representing 43% of annual total software license revenue) experienced a 9% increase in annuity/maintenance license revenue during the three months ended March 31, 2022, primarily due to a three-year agreement with a customer in Asia. During the year ended March 31, 2022, annuity/maintenance license revenue from the Eastern Hemisphere decreased by 6%, due to reduced licensing by some customers. Perpetual revenue during the three months and year ended December 31, 2022 increased by 104% and 72%, respectively, as a result of perpetual sales realized in Asia and Europe.

Deferred Revenue

($ thousands)Fiscal 2022Fiscal 2021$ change % change 
Deferred revenue at:    
Q1 (June 30)23,45125,492(2,041)-8%
Q2 (September 30)21,24219,5491,693 9%
Q3 (December 31)23,05615,3477,709 50%
Q4 (March 31)30,454 30,461(7)0%

CMG’s deferred revenue consists primarily of amounts for prepaid licenses. Our annuity/maintenance revenue is deferred and recognized ratably over the license period, which is generally one year or less. Amounts are deferred for licenses that have been provided and revenue recognition reflects the passage of time.

The above table illustrates the normal trend in the deferred revenue balance from the beginning of the calendar year (which corresponds with Q4 of our fiscal year), when most renewals occur, to the end of the calendar year (which corresponds with Q3 of our fiscal year). Our fourth quarter corresponds with the beginning of the fiscal year for most oil and gas companies, representing a time when they enter a new budget year and sign/renew their contracts.

The deferred revenue balance at the end of Q4 of fiscal 2022 was comparable to Q4 of fiscal 2021.

Expenses

Three months ended March 31,20222021$ change % change 
($ thousands)    
     
Sales, marketing and professional services4,9334,481452 10%
Research and development4,1064,03670 2%
General and administrative2,4431,728715 41%
Total operating expenses11,48210,2451,237 12%
     
Direct employee costs(1)7,8897,970(81)-1%
Other corporate costs(1)3,5932,2751,318 58%
 11,48210,2451,237 12%


Years ended March 31,20222021$ change% change 
($ thousands)    
     
Sales, marketing and professional services15,99515,6903052%
Research and development16,70515,1941,51110%
General and administrative7,4225,9141,50825%
Total operating expenses40,12236,7983,3249%
     
Direct employee costs(1)30,59228,2272,3658%
Other corporate costs(1)9,5308,57195911%
 40,12236,7983,3249%

(1)   This is a non-IFRS financial measure. See the “Non-IFRS Financial Measures” section.

Adjusted total operating expenses, adjusted direct employee costs and adjusted other corporate costs are non-IFRS financial measures. They do not have a standard meaning prescribed by IFRS and, accordingly, may not be comparable to measures used by other companies. They are calculated by excluding CEWS subsidies, CERS subsidies and restructuring charges, as applicable, from the related non-adjusted measures. Management believes that analyzing the Company’s expenses exclusive of these items illustrates underlying trends in our costs and provides better comparability between periods.

The following tables provide a reconciliation of total operating expenses to adjusted total operating expenses, direct employee costs to adjusted direct employee costs and other corporate costs to adjusted other corporate costs:

  
Three months ended
March 31		 Years ended
March 31
($ thousands)202220212022 2021
     
Total operating expenses11,48210,24540,122 36,798
CEWS9161,1161,499 5,206
CERS-109183 248
Restructuring charge--(851)-
Adjusted total operating expenses12,39811,47040,953 42,252
     
Direct employee costs7,8897,97030,592 28,227
CEWS9161,1161,499 5,206
Restructuring charge--(851)-
Adjusted direct employee costs8,8059,08631,240 33,433
     
Other corporate costs3,5932,2759,530 8,571
CERS-109183 248
Adjusted other corporate costs3,5932,3849,713 8,819

For the three months ended March 31, 2022, adjusted direct employee costs decreased by $0.3 million, or 3%, compared to the same period of the previous fiscal year, primarily due to lower headcount. For the year ended March 31, 2022, adjusted direct employee costs decreased by $2.2 million, or 7%, compared to the previous fiscal year, due to lower headcount and lower stock-based compensation expense.

Adjusted other corporate costs increased by 51% and 10% for the three months and year ended March 31, 2022, compared to the same periods of the previous fiscal year, primarily due to the write-off of receivables from Russian customers as a result of the Company’s decision to suspend doing business in Russia.

Outlook

During fiscal 2022, CMG had to navigate a very volatile economic environment characterized by fluctuating demand for oil and gas and volatility in global energy prices, which were influenced by the uncertainty of the COVID-19 pandemic and geopolitical instability.

Compared to fiscal 2021, our fiscal 2022 total revenue decreased by 2%, due to a decrease in software license revenue, which also decreased by 2%. Total software license revenue decreased as the headwinds of the first two quarters offset the growth of the last two quarters of fiscal 2022. On a full-year basis, Canada and the Eastern Hemisphere grew by 2% each, while the Unites States and South America experienced decreases. CMG experienced growth in Canada as a result of increased licensing, and the Eastern Hemisphere segment grew as a result of strong perpetual sales. Similar to the previous fiscal year, the United States continued to be affected by industry consolidation and reduced licensing due to ongoing challenges experienced by US unconventional shale plays. While South America was positively impacted by the new multi-year lease that included CoFlow, it recorded lower perpetual sales in the current fiscal year.

Annuity and maintenance license revenue decreased by 5% compared to last year. This was due to decreases in the first two quarters of fiscal 2022, which were impacted by ongoing oil and gas industry disruption caused by the pandemic, corporate consolidations, economic pressures, and lower unconventional shale activity. Our annuity and maintenance revenue improved in the last two quarters of fiscal 2022 with a 4% increase experienced in the most recent quarter, which was supported by improved industry conditions and the CoFlow lease in South America.

Perpetual license sales increased by 33% compared to last year, supported by sales in the United States and the Eastern Hemisphere.

During fiscal 2022, our efforts towards the commercialization of CoFlow were rewarded with four additional leases, including a multi-year lease to Petroleo Brasileiro S.A. (Petrobras), one of the original partners of the CoFlow project. Subsequent to fiscal year end, we closed another deal with a Middle Eastern customer for commercial licensing of CoFlow. We are pleased that the revenue stream from our existing CoFlow commercial customers, combined with the development funding from Shell, is projected to generate a positive margin for CoFlow in the upcoming fiscal year.

Fiscal 2022 adjusted total operating expenses decreased by 3% due to lower headcount and stock-based compensation expense. At the end of the second quarter, we restructured our Calgary office, which resulted in lower headcount, incurring a one-time restructuring cost of $0.9 million before tax. Effective July 1, 2021, we also revised staff compensation, resulting in partial reinstatements of staff salaries that had been reduced since July 1, 2020. Executives’ and directors’ cash compensation remained reduced in fiscal 2022.

Adjusted other corporate costs increased in fiscal 2022 compared to last year primarily due to the write-off of receivables from Russian customers as a result of CMG’s decision to suspend doing business in Russia. As we generated approximately 1% of annual revenue from Russia in the past few years, we do not expect our decision to have a significant impact on our ongoing operations.

Adjusted operating profit margin was at 38%, compared to 37% recorded last year, and adjusted EBITDA was 44% of total revenue, which is comparable to the last year’s adjusted EBITDA. We are pleased with this fiscal year’s achievement in profitability margins, particularly in light of last year’s operating results being positively affected by the receipt of the wage-related (“CEWS”) and rent-related (“CERS”) COVID-related subsidies ($5.5 million in fiscal 2021 compared to $1.7 million in fiscal 2022), and our current fiscal year’s results being negatively affected by a combination of the one-time restructuring charge and the write-off of Russian receivables.

Basic earnings per share was $0.23, compared to $0.25 last year, due to the factors noted in the preceding paragraph.

CMG continues to maintain a strong financial position and closed the year with $59.7 million of cash and no debt. We generated $0.27 per share of free cash flow, compared to $0.30 per share during the previous year. The cash flows in the previous year were positively affected by the CEWS and CERS subsidies received.

As we emerge from the global pandemic, oil prices continue to strengthen having a positive effect on our customers’ cash flows, and as new opportunities are created by demand for energy transition projects, we look forward to fiscal 2023 with increasing optimism. With fiscal 2022 renewal season mostly behind us, our focus is on generating customer traction and growth for the upcoming fiscal year. We are also cautious as we continue to face complex market conditions with volatile energy prices, geopolitical challenges, ESG policy tightening, supply and demand imbalances, and increasing inflation. Despite these challenges, we are encouraged by the strength of our technology and our team. Our technology has never been more relevant and important as during these times. Retaining our employees, prioritizing product development, and maintaining global customer technical support continue to be instrumental to our ongoing success. In addition, our global diversification helps CMG mitigate the effects of world-wide instability.

On May 10, 2022, Ryan Schneider stepped down as President and Chief Executive Officer and as a director of CMG, in order to pursue other opportunities. Ryan made many contributions to CMG during his eleven-year tenure. CMG’s Board of Directors, and I personally, thank Ryan for his leadership and commitment to CMG over the years.

Pramod Jain succeeded Ryan as Chief Executive Officer. Pramod is a seasoned executive with over 15 years of experience in the software industry with a demonstrated track record of leading multiple acquisition businesses and numerous turnarounds. We are excited for Pramod to join CMG. His history and skillset of leading diverse teams to international success will be of benefit to CMG and we look forward to the next chapter of growth and success under his leadership.

For further details on the results, please refer to CMG’s Management Discussion and Analysis (“MD&A”) and Consolidated Financial Statements, which are available on SEDAR at www.sedar.com or on CMG’s website at www.cmgl.ca.

Additional IFRS Measure

Funds flow from operations is an additional IFRS measure that the Company presents in its consolidated statements of cash flows. Funds flow from operations is calculated as cash flows provided by operating activities adjusted for changes in non-cash working capital. Management believes that this measure provides useful supplemental information about operating performance and liquidity, as it represents cash generated during the period, regardless of the timing of collection of receivables and payment of payables, which may reduce comparability between periods.

Non-IFRS Financial Measures

Certain financial measures in this press release – namely, EBITDA, free cash flow, free cash flow per share, direct employee costs, other corporate costs, adjusted total operating expenses, adjusted direct employee costs and adjusted other corporate costs – do not have a standard meaning prescribed by IFRS and, accordingly, may not be comparable to measures used by other companies.

Certain additional disclosures for these non-IFRS financial measures have been incorporated by reference and can be found on page 2 in the Company’s MD&A for the three months and year ended March 31, 2022, available on SEDAR at www.sedar.com and on the Company’s website under the Investors section at www.cmgl.ca/investors.

Reconciliations of the non-IFRS financial measures to the most directly comparable IFRS financial measure are presented below:

Free Cash Flow Reconciliation to Funds Flow from Operations

   Fiscal 2021Fiscal 2022
($ thousands, unless otherwise stated)Q1 Q2 Q3 Q4  Q1 Q2 Q3 Q4
 
         
Funds flow from operations4,703 7,991 7,322 6,267 4,811 4,904 7,022 7,105 
Capital expenditures(149)(200)(7)(41)(27)(133)(481)(62)
Repayment of lease liabilities(315)(317)(310)(471)(306)(277)(314)(459)
Free cash flow4,239 7,474 7,005 5,755 4,478 4,494 6,227 6,584 
Weighted average shares – basic
(thousands)		80,249 80,265 80,286 80,286 80,286 80,307 80,335 80,335 
Free cash flow per share – basic0.05 0.09 0.09 0.07 0.06 0.06 0.08 0.08 


Years ended March 31,   
($ thousands)2022 2021 2020 
    
Funds flow from operations23,842 26,283 28,765 
Capital expenditures(703)(397)(990)
Repayment of lease liabilities(1,356)(1,413)(1,228)
Free cash flow21,783 24,473 26,547 
Weighted average shares – basic (thousands)80,316 80,272 80,240 
Free cash flow per share – basic0.27 0.30 0.33 

Forward-Looking Information

Certain information included in this press release is forward-looking. Forward-looking information includes statements that are not statements of historical fact and which address activities, events or developments that the Company expects or anticipates will or may occur in the future, including such things as investment objectives and strategy, the development plans and status of the Company’s software development projects, the Company’s intentions, results of operations, levels of activity, future capital and other expenditures (including the amount, nature and sources of funding thereof), business prospects and opportunities, research and development timetable, and future growth and performance. When used in this press release, statements to the effect that the Company or its management “believes”, “expects”, “expected”, “plans”, “may”, “will”, “projects”, “anticipates”, “estimates”, “would”, “could”, “should”, “endeavours”, “seeks”, “predicts” or “intends” or similar statements, including “potential”, “opportunity”, “target” or other variations thereof that are not statements of historical fact should be construed as forward-looking information. These statements reflect management’s current beliefs with respect to future events and are based on information currently available to management of the Company. The Company believes that the expectations reflected in such forward-looking information are reasonable, but no assurance can be given that these expectations will prove to be correct and such forward-looking information should not be unduly relied upon.

Corporate Profile

CMG is a computer software technology company serving the energy industry. The Company is a leading supplier of advanced process reservoir modelling software, with a diverse customer base of international oil companies and technology centers in approximately 60 countries. CMG’s existing technology has differentiating capabilities built into its software products that can also be directly applied to the energy transition needs of its customers. The Company also provides professional services consisting of highly specialized support, consulting, training, and contract research activities. CMG has sales and technical support services based in Calgary, Houston, London, Dubai, Bogota and Kuala Lumpur. CMG’s Common Shares are listed on the Toronto Stock Exchange (“TSX”) and trade under the symbol “CMG”.


Consolidated Statements of Financial Position

(thousands of Canadian $)March 31, 2022 March 31, 2021 
   
Assets  
Current assets:  
Cash59,660  49,068 
Trade and other receivables17,507  23,239 
Prepaid expenses792  820 
Prepaid income taxes959  8 
 78,918  73,135 
Property and equipment10,908  12,025 
Right-of-use assets33,113  35,509 
Deferred tax asset2,209  1,822 
Total assets 125,148  122,491 
   
Liabilities and shareholders’ equity  
Current liabilities:  
Trade payables and accrued liabilities6,819  6,316 
Income taxes payable13  49 
Deferred revenue30,454  30,461 
Lease liabilities1,626  1,356 
 38,912  38,182 
Long-term stock-based compensation liability1,556  1,281 
Long-term lease liabilities37,962  39,606 
Total liabilities78,430 79,069 
   
Shareholders’ equity:  
Share capital80,248  80,051 
Contributed surplus15,009  14,251 
Deficit(48,539)(50,880)
Total shareholders’ equity46,718 43,422 
Total liabilities and shareholders’ equity125,148 122,491 


Consolidated Statements of Operations and Comprehensive Income

Years ended March 31,2022 2021 
(thousands of Canadian $ except per share amounts)  
   
Revenue66,202 67,363 
   
Operating expenses  
Sales, marketing and professional services 15,995 15,690 
Research and development 16,705 15,194 
General and administrative 7,422 5,914 
 40,122 36,798 
Operating profit 26,080 30,565 
   
Finance income440 374 
Finance costs(2,499)(4,017)
Profit before income and other taxes24,021 26,922 
Income and other taxes5,616 6,732 
   
Net and total comprehensive income18,405 20,190 
   
Earnings per share – basic and diluted0.23 0.25 
Dividend per share0.20 0.20 


Consolidated Statements of Cash Flows

Years ended March 31,2022 2021 
(thousands of Canadian $)  
   
Operating activities  
Net income 18,405 20,190 
Adjustments for:  
Depreciation 4,198 4,271 
Deferred income tax recovery (386)(831)
Stock-based compensation1,625 2,653 
Funds flow from operations 23,842 26,283 
Movement in non-cash working capital:  
Trade and other receivables5,732 3,038 
Trade payables and accrued liabilities107 (361)
Prepaid expenses28 93 
Income taxes payable(987)752 
Deferred revenue(7)(3,377)
Decrease in non-cash working capital4,873 145 
Net cash provided by operating activities28,715 26,428 
   
Financing activities  
Repayment of lease liabilities(1,356)(1,413)
Dividends paid(16,064)(16,055)
Net cash used in financing activities(17,420)(17,468)
   
Investing activities  
Property and equipment additions(703)(397)
Increase in cash10,592 8,563 
Cash, beginning of period49,068 40,505 
Cash, end of period59,660 49,068 
   
Supplementary cash flow information  
Interest received440 374 
Interest paid2,004 2,074 
Income taxes paid6,113 6,107 

See accompanying notes to consolidated financial statements, which are available on SEDAR at www.sedar.com or on CMG’s website at www.cmgl.ca.

For further information, contact:

Pramod Jain
Chief Executive Officer
(403) 531-1300
pramod.jain@cmgl.ca		orSandra Balic
Vice President, Finance & CFO
(403) 531-1300
sandra.balic@cmgl.ca

www.cmgl.ca