Major Drilling Announces Annual and Fourth Quarter Results
MONCTON, June 14, 2021 - Major Drilling Group International Inc. (TSX: MDI), a leading provider of specialized drilling services to the mining sector ("Major Drilling" or the "Company"), today reported results for the year and fourth quarter of fiscal 2021, ended April 30, 2021.
Highlights
- Highest annual revenue since 2013 at $432 million.
- Quarterly revenue of $128.1 million, an increase of 44% from Q4 2020, driven primarily by increased gold drilling activity.
- EBITDA(1) for the quarter was $12.0 million, an increase of 64% compared to same period last year, despite impact of heavy start-up costs.
- Net cash position(2) of $6.9 million.
- Completed the acquisition of McKay Drilling PTY Ltd. on June 1, 2021, providing established leading position in Australia market.
"Activity levels continue to improve as we reached our best quarterly and annual revenue since 2013. Most of the growth came from North America where we have now well surpassed pre-pandemic levels due to the ramp-up experienced this quarter. Gold projects were the main driver as we saw both seniors and juniors increase their activity this quarter. In South America and in Asia, our operations continued to be impacted by the effects of the pandemic, which has delayed several projects and continues to disrupt commercial and operational activities," said Denis Larocque, President and CEO of Major Drilling. "Due to the strong growth experienced in North America, margins were impacted by ramp-up costs related to training, mobilization and setup costs to meet the pickup of activity, while other regions were impacted by delays and logistical challenges from the pandemic."
"Availability of skilled labour continues to be challenging in busy markets. In North America, we have increased efforts across our training centers with goals to improve our retention rate for new hires and to qualify candidates for our driller-trainee programs. As well, we have had to increase wages in certain areas to retain and attract the most experienced drillers, which are key to high-quality customer service, as competition for drillers is heating up."
"Our financial position remains strong and our balance sheet flexible, with net cash of $6.9 million at the end of the quarter," said Ian Ross, CFO of Major Drilling. "We spent $10.7 million on capital expenditures this quarter, adding seven drill rigs and support equipment for existing rigs going out in the field, while disposing of nine older, less efficient rigs, bringing the total rig count to 588. Most of the rigs purchased will be working in North America this upcoming quarter. The Company expects to spend approximately $50 million in capital expenditures in fiscal 2022, with the intent of purchasing additional specialized and underground rigs to meet strong market demand."
"Following the end of the quarter, on June 1st, the Company closed a transaction to acquire the shares of McKay Drilling PTY Ltd. The transaction was completed by payment of the cash portion of the purchase price of A$39.7 million (representing approximately $37.1 million in Canadian dollars) subject to post-closing debt, working capital adjustments and holdbacks, using Major Drilling's current cash balance and debt facilities, as well as the issuance of 1,318,101 common shares of Major Drilling, valued on the closing of the transaction by the volume weighted average price of the shares on the TSX for the 10 trading days before the closing date. In addition, an earn-out of up to A$25 million will be payable in cash over the next three years, based on the achievements of certain milestones. In conjunction with this transaction, the Company has increased its credit facilities by $25 million effective June 7, 2021, to an aggregate of $105 million in order to maintain financial flexibility and capitalize on current market conditions."
"Looking ahead to fiscal 2022, we continue to see a noticeable increase in inquiries from all categories of customers, and if their plans progress as advertised, we expect to see utilization rates continue to improve as crews become available. Although the shortage of experienced drill crews will put temporary pressure on labour costs and productivity, especially in our most active markets, we expect the wider industry shortages and higher utilization rates to continue to drive a more positive pricing environment and expedite margin recovery as the cycle progresses. Further, as pandemic restrictions ease in South America, we expect to see an increase of activity as drilling programs resume in Chile and Argentina." said Denis Larocque.
"With gold's average mine life falling to a low of nearly 10 years due to the lack of exploration over the last 6 years, industry experts expect reserve replacement to be a top priority for gold companies for years to come. As well, although we have not seen much of an increase in activity from base metal players, copper prices have recently hit historical highs, which should also translate into more exploration activity in the near future as mining companies seek to replenish depleting reserves. At the same time, we have seen governments across the world unleashing significant stimulus programs targeting renewable energy and electric vehicles, which will require a huge volume of copper, as well as battery metals."
In millions of Canadian dollars (except earnings per share) | Q4 2021 | Q4 2020 | YTD 2021 | YTD 2020 | ||||||||||||
Revenue | $ | 128.1 | $ | 88.8 | $ | 432.1 | $ | 409.1 | ||||||||
Gross margin | 11.7 | % | 10.6 | % | 14.8 | % | 14.8 | % | ||||||||
Adjusted gross margin (1) | 18.4 | % | 21.5 | % | 23.4 | % | 24.0 | % | ||||||||
EBITDA (1) | 12.0 | 7.3 | 53.9 | 48.4 | ||||||||||||
As percentage of revenue | 9.3 | % | 8.2 | % | 12.5 | % | 11.8 | % | ||||||||
Net earnings (loss) | 2.3 | (74.3 | ) | 10.0 | (71.0 | ) | ||||||||||
Earnings (loss) per share | 0.03 | (0.92 | ) | 0.12 | (0.88 | ) |
(1) See "Non-IFRS Financial Measures"
(2) Net cash position (net of debt, excluding lease liabilities reported under IFRS16 Leases)
Fourth Quarter ended April 30, 2021
Total revenue for the quarter was $128.1 million, up 44% from revenue of $88.8 million recorded in the same quarter last year. The unfavourable foreign exchange translation impact on revenue for the quarter, when comparing to the effective rates for the same period last year, was approximately $8 million as the COVID-19 pandemic resulted in significant volatility in foreign exchange markets in the last quarter of the previous year. The impact on net earnings was minimal as expenditures in foreign jurisdictions tend to be in the same currency as revenue.
Revenue for the quarter from Canada - U.S. drilling operations increased by 80.5% to $74.2 million, compared to the same period last year. The strong growth was driven mainly by the Canadian operations as well as the U.S. underground division. Demand for drilling services in Canada is the highest the Company has seen in eight years, primarily driven by gold projects.
South and Central American revenue increased by 46.8% to $32.6 million for the quarter, compared to the same quarter last year. Despite continued COVID-19 related challenges in some areas, the region's growth was driven by increasing activity levels in Mexico.
Asian and African revenue decreased by 16.9% to $21.2 million, compared to the same period last year. Southern Africa and Mongolia faced challenges from COVID-19 that negatively impacted the region.
Gross margin percentage for the quarter was 11.7%, compared to 10.6% for the same period last year. Depreciation expense totaling $8.6 million is included in direct costs for the current quarter, versus $9.7 million in the same quarter last year. Adjusted gross margin, which excludes depreciation expense, was 18.4% for the quarter, compared to 21.5% for the same period last year. Margins were impacted by increased training costs and significant ramp-up costs due to rapid growth in certain regions. There were also some COVID-19 related shutdowns in the quarter, which generated mobilization and demobilization costs, as well as additional standby labour costs to retain skilled drillers through the shutdown periods.
General and administrative costs were $12.5 million, an increase of $1.4 million compared to the same quarter last year. The increase relates to wage increases for the current year and, in the fourth quarter of the previous year, the Company recorded a benefit of $0.6 million related to the Canada Emergency Wage Subsidy program.
The income tax provision for the quarter was an expense of $0.3 million compared to an expense of $10.1 million for the prior year period. The significant decrease year-over-year was caused by the de-recognition of $10.0 million in deferred tax assets in the prior year quarter, as a result of the unknown impacts caused by COVID-19 at that time. The tax expense for the quarter was affected by the utilization of accelerated tax depreciation on the U.S. assets and U.S. tax losses carried back to years where the federal corporate tax rate was higher.
Net Income was $2.3 million or $0.03 per share ($0.03 per share diluted) for the quarter, compared to a net loss of $74.3 million or $0.92 per share ($0.92 per share diluted) for the prior year quarter. Net loss in the prior year quarter was affected by goodwill impairment, restructuring charge and deferred tax write-down totaling $71.2 million.
Non-IFRS Financial Measures
The Company's financial data has been prepared in accordance with IFRS, with the exception of certain financial measures detailed below. The Company believes these non-IFRS financial measures are key, for both management and investors, in evaluating performance at a consolidated level and are commonly reported and widely used by investors and lending institutions as indicators of a company's operating performance and ability to incur and service debt, and as a valuation metric. These measures do not have a standardized meaning prescribed by IFRS and therefore may not be comparable to similarly titled measures presented by other publicly traded companies and should not be construed as an alternative to other financial measures determined in accordance with IFRS.
Adjusted gross profit/margin - excludes depreciation expense:
(in $000s CAD) | Q4 2021 | Q4 2020 | YTD 2021 | YTD 2020 | |||||||||||
Total revenue | $ | 128,117 | $ | 88,784 | $ | 432,076 | $ | 409,144 | |||||||
Direct costs | 113,064 | 79,383 | 367,988 | 348,501 | |||||||||||
Less: depreciation | (8,570 | ) | (9,729 | ) | (37,051 | ) | (37,605 | ) | |||||||
Adjusted gross profit | 23,623 | 19,130 | 101,139 | 98,248 | |||||||||||
Adjusted gross margin | 18.4 | % | 21.5 | % | 23.4 | % | 24.0 | % |
EBITDA - earnings before interest, taxes, depreciation, amortization, impairment and restructuring charge:
(in $000s CAD) | Q4 2021 | Q4 2020 | YTD 2021 | YTD 2020 | |||||||||||
Net earnings (loss) | $ | 2,344 | $ | (74,307 | ) | $ | 10,034 | $ | (70,962 | ) | |||||
Finance costs | 207 | 392 | 1,168 | 1,108 | |||||||||||
Income tax provision | 289 | 10,114 | 3,552 | 15,408 | |||||||||||
Depreciation and amortization | 9,112 | 9,913 | 39,160 | 39,542 | |||||||||||
Impairment of goodwill | - | 58,743 | - | 58,743 | |||||||||||
Restructuring charge | - | 2,437 | - | 4,553 | |||||||||||
EBITDA | $ | 11,952 | $ | 7,292 | $ | 53,914 | $ | 48,392 |
Forward-Looking Statements
This news release includes certain information that may constitute "forward-looking information" under applicable Canadian securities legislation. All statements, other than statements of historical facts, included in this news release that address future events, developments, or performance that the Company expects to occur (including management's expectations regarding the Company's objectives, strategies, financial condition, results of operations, cash flows and businesses) are forward-looking statements. Forward-looking statements are typically identified by future or conditional verbs such as "outlook", "believe", "anticipate", "estimate", "project", "expect", "intend", "plan", and terms and expressions of similar import. All forward-looking information in this news release is qualified by this cautionary note.
Forward-looking information is necessarily based upon various estimates and assumptions including, without limitation, the expectations and beliefs of management related to the factors set forth below. While these factors and assumptions are considered reasonable by the Company as at the date of this document in light of management's experience and perception of current conditions and expected developments, these statements are inherently subject to significant business, economic and competitive uncertainties and contingencies. Known and unknown factors could cause actual results to differ materially from those projected in the forward-looking statements and undue reliance should not be placed on such statements and information.
Such forward-looking statements are subject to a number of risks and uncertainties that include, but are not limited to: the level of activity in the mining industry and the demand for the Company's services; the Canadian and international economic environments; the Company's dependence on key customers; the integration of business acquisitions and the realization of the intended benefits of such acquisitions; the level of funding for the Company's clients (particularly for junior mining companies); implications of the COVID-19 pandemic; competitive pressures; exposure to currency movements (which can affect the Company's revenue in Canadian dollars); the geographic distribution of the Company's operations; the impact of operational changes; changes in jurisdictions in which the Company operates (including changes in regulation); failure by counterparties to fulfill contractual obligations; as well as other risk factors described under "General Risks and Uncertainties" in the Company's Annual Information Form for the year ended April 30, 2020, available on the SEDAR website at www.sedar.com. Should one or more risk, uncertainty, contingency, or other factor materialize or should any factor or assumption prove incorrect, actual results could vary materially from those expressed or implied in the forward-looking information.
Forward-looking statements made in this document are made as of the date of this document and the Company disclaims any intention and assumes no obligation to update any forward-looking statement, even if new information becomes available, as a result of future events, or for any other reasons, except as required by applicable securities laws.
About Major Drilling
Major Drilling Group International Inc. is one of the world's largest drilling services companies primarily serving the mining industry. Established in 1980, Major Drilling has over 1,000 years of combined experience and expertise within its management team alone. The Company maintains field operations and offices in Canada, the United States, Mexico, South America, Asia, Africa, and Australia. Major Drilling provides a complete suite of drilling services including surface and underground coring, directional, reverse circulation, sonic, geotechnical, environmental, water-well, coal-bed methane, shallow gas, underground percussive/longhole drilling, surface drill and blast, and a variety of mine services.
Webcast/Conference Call Information
Major Drilling Group International Inc. will provide a simultaneous webcast and conference call to discuss its quarterly results on Tuesday, June 15, 2021 at 9:00 AM (EDT). To access the webcast, which includes a slide presentation, please go to the investors/webcast section of Major Drilling's website at www.majordrilling.com and click on the link. Please note that this is listen-only mode.
To participate in the conference call, please dial 416-340-2217, participant passcode 2065583# and ask for Major Drilling's Fourth Quarter Results Conference Call. To ensure your participation, please call in approximately five minutes prior to the scheduled start of the call.
For those unable to participate, a taped rebroadcast will be available approximately one hour after the completion of the call until midnight, Friday, July 16, 2021. To access the rebroadcast, dial 905-694-9451 and enter the passcode 1747712#. The webcast will also be archived for one year and can be accessed on the Major Drilling website at www.majordrilling.com.
For further information:
Ian Ross, Chief Financial Officer
Tel: (506) 857-8636
Fax: (506) 857-9211
ir@majordrilling.com
Major Drilling Group International Inc. | |||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||
(in thousands of Canadian dollars, except per share information) | |||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||
April 30 | April 30 | ||||||||||||||
(unaudited) | |||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
TOTAL REVENUE | $ | 128,117 | $ | 88,784 | $ | 432,076 | $ | 409,144 | |||||||
DIRECT COSTS | 113,064 | 79,383 | 367,988 | 348,501 | |||||||||||
GROSS PROFIT | 15,053 | 9,401 | 64,088 | 60,643 | |||||||||||
OPERATING EXPENSES | |||||||||||||||
General and administrative | 12,547 | 11,080 | 47,083 | 48,042 | |||||||||||
Other expenses | 769 | 80 | 4,110 | 2,846 | |||||||||||
(Gain) loss on disposal of property, plant and equipment | 57 | 127 | (394 | ) | (44 | ) | |||||||||
Foreign exchange (gain) loss | (1,160 | ) | 735 | (1,465 | ) | 949 | |||||||||
Finance costs | 207 | 392 | 1,168 | 1,108 | |||||||||||
Impairment of goodwill | - | 58,743 | - | 58,743 | |||||||||||
Restructuring charge | - | 2,437 | - | 4,553 | |||||||||||
12,420 | 73,594 | 50,502 | 116,197 | ||||||||||||
EARNINGS (LOSS) BEFORE INCOME TAX | 2,633 | (64,193 | ) | 13,586 | (55,554 | ) | |||||||||
INCOME TAX PROVISION (RECOVERY) | |||||||||||||||
Current | (938 | ) | 758 | 3,822 | 5,617 | ||||||||||
Deferred | 1,227 | 9,356 | (270 | ) | 9,791 | ||||||||||
289 | 10,114 | 3,552 | 15,408 | ||||||||||||
NET EARNINGS (LOSS) | $ | 2,344 | $ | (74,307 | ) | $ | 10,034 | $ | (70,962 | ) | |||||
EARNINGS (LOSS) PER SHARE | |||||||||||||||
Basic | $ | 0.03 | $ | (0.92 | ) | $ | 0.12 | $ | (0.88 | ) | |||||
Diluted | $ | 0.03 | $ | (0.92 | ) | $ | 0.12 | $ | (0.88 | ) | |||||
Major Drilling Group International Inc. | |||||||||||||||
Condensed Consolidated Statements of Comprehensive Earnings (Loss) | |||||||||||||||
(in thousands of Canadian dollars) | |||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||
April 30 | April 30 | ||||||||||||||
(unaudited) | |||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
NET EARNINGS (LOSS) | $ | 2,344 | $ | (74,307 | ) | $ | 10,034 | $ | (70,962 | ) | |||||
OTHER COMPREHENSIVE EARNINGS (LOSS) | |||||||||||||||
Items that may be reclassified subsequently to profit or loss | |||||||||||||||
Unrealized gain (loss) on foreign currency translations | (8,816 | ) | 11,496 | (29,026 | ) | 2,857 | |||||||||
Unrealized gain (loss) on derivatives (net of tax) | (157 | ) | (917 | ) | 1,678 | (41 | ) | ||||||||
COMPREHENSIVE EARNINGS (LOSS) | $ | (6,629 | ) | $ | (63,728 | ) | $ | (17,314 | ) | $ | (68,146 | ) |
Major Drilling Group International Inc. | |||||||||||||||||||||||
Condensed Consolidated Statements of Changes in Equity | |||||||||||||||||||||||
For the twelve months ended April 30, 2021 and 2020 | |||||||||||||||||||||||
(in thousands of Canadian dollars) | |||||||||||||||||||||||
Retained | |||||||||||||||||||||||
earnings | Other | Share-based | Foreign currency | ||||||||||||||||||||
Share capital | (deficit) | reserves | payments reserve | translation reserve | Total | ||||||||||||||||||
BALANCE AS AT MAY 1, 2019 | $ | 241,264 | $ | 29,020 | $ | (570 | ) | $ | 14,503 | $ | 78,783 | $ | 363,000 | ||||||||||
Share issue | 1,925 | - | - | - | - | 1,925 | |||||||||||||||||
Share-based compensation | - | - | - | 267 | - | 267 | |||||||||||||||||
Stock options expired | - | 6,251 | - | (6,251 | ) | - | - | ||||||||||||||||
243,189 | 35,271 | (570 | ) | 8,519 | 78,783 | 365,192 | |||||||||||||||||
Comprehensive earnings: | |||||||||||||||||||||||
Net earnings | - | (70,962 | ) | - | - | - | (70,962 | ) | |||||||||||||||
Unrealized gain (loss) on foreign | |||||||||||||||||||||||
currency translations | - | - | - | - | 2,857 | 2,857 | |||||||||||||||||
Unrealized gain (loss) on derivatives | - | - | (41 | ) | - | - | (41 | ) | |||||||||||||||
Total comprehensive earnings (loss) | - | (70,962 | ) | (41 | ) | - | 2,857 | (68,146 | ) | ||||||||||||||
BALANCE AS AT APRIL 30, 2020 | $ | 243,189 | $ | (35,691 | ) | $ | (611 | ) | $ | 8,519 | $ | 81,640 | $ | 297,046 | |||||||||
BALANCE AS AT MAY 1, 2020 | $ | 243,189 | $ | (35,691 | ) | $ | (611 | ) | $ | 8,519 | $ | 81,640 | $ | 297,046 | |||||||||
Exercise of stock options | 190 | - | - | (55 | ) | - | 135 | ||||||||||||||||
Share-based compensation | - | - | - | 296 | - | 296 | |||||||||||||||||
Stock options expired | - | 3,201 | - | (3,201 | ) | - | - | ||||||||||||||||
243,379 | (32,490 | ) | (611 | ) | 5,559 | 81,640 | 297,477 | ||||||||||||||||
Comprehensive earnings: | |||||||||||||||||||||||
Net earnings | - | 10,034 | - | - | - | 10,034 | |||||||||||||||||
Unrealized gain (loss) on foreign | |||||||||||||||||||||||
currency translations | - | - | - | - | (29,026 | ) | (29,026 | ) | |||||||||||||||
Unrealized gain (loss) on derivatives | - | - | 1,678 | - | - | 1,678 | |||||||||||||||||
Total comprehensive earnings (loss) | - | 10,034 | 1,678 | - | (29,026 | ) | (17,314 | ) | |||||||||||||||
BALANCE AS AT APRIL 30, 2021 | $ | 243,379 | $ | (22,456 | ) | $ | 1,067 | $ | 5,559 | $ | 52,614 | $ | 280,163 |
Major Drilling Group International Inc. | |||||||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||||||
(in thousands of Canadian dollars) | |||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||
April 30 | April 30 | ||||||||||||||
(unaudited) | |||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
OPERATING ACTIVITIES | |||||||||||||||
Earnings (loss) before income tax | $ | 2,633 | $ | (64,193 | ) | $ | 13,586 | $ | (55,554 | ) | |||||
Operating items not involving cash | |||||||||||||||
Depreciation and amortization | 9,112 | 9,913 | 39,160 | 39,542 | |||||||||||
(Gain) loss on disposal of property, plant and equipment | 57 | 127 | (394 | ) | (44 | ) | |||||||||
Share-based compensation | 74 | 73 | 296 | 267 | |||||||||||
Restructuring charge (non-cash portion) | - | 1,966 | - | 3,469 | |||||||||||
Impairment of goodwill | - | 58,743 | - | 58,743 | |||||||||||
Finance costs recognized in earnings (loss) before income tax | 207 | 392 | 1,168 | 1,108 | |||||||||||
12,083 | 7,021 | 53,816 | 47,531 | ||||||||||||
Changes in non-cash operating working capital items | (6,335 | ) | (4,351 | ) | (13,138 | ) | 1,692 | ||||||||
Finance costs paid | (207 | ) | (392 | ) | (1,168 | ) | (1,108 | ) | |||||||
Income taxes (paid) recovered | (1,364 | ) | 181 | (5,062 | ) | (6,004 | ) | ||||||||
Cash flow from (used in) operating activities | 4,177 | 2,459 | 34,448 | 42,111 | |||||||||||
FINANCING ACTIVITIES | |||||||||||||||
Repayment of lease liabilities | (395 | ) | (10 | ) | (1,362 | ) | (1,300 | ) | |||||||
Repayment of long-term debt | (252 | ) | (249 | ) | (36,004 | ) | (1,057 | ) | |||||||
Issuance of common shares due to exercise of stock options | 94 | - | 135 | - | |||||||||||
Proceeds from draw on long-term debt | - | 35,000 | - | 35,000 | |||||||||||
Cash flow from (used in) financing activities | (553 | ) | 34,741 | (37,231 | ) | 32,643 | |||||||||
INVESTING ACTIVITIES | |||||||||||||||
Business acquisitions (net of cash acquired) | - | - | - | (13,945 | ) | ||||||||||
Acquisition of property, plant and equipment | (10,690 | ) | (7,149 | ) | (31,303 | ) | (32,041 | ) | |||||||
Proceeds from disposal of property, plant and equipment | 892 | 456 | 1,925 | 1,256 | |||||||||||
Cash flow from (used in) investing activities | (9,798 | ) | (6,693 | ) | (29,378 | ) | (44,730 | ) | |||||||
Effect of exchange rate changes | (1,418 | ) | 1,188 | (3,913 | ) | 1,043 | |||||||||
INCREASE (DECREASE) IN CASH | (7,592 | ) | 31,695 | (36,074 | ) | 31,067 | |||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD | 29,951 | 26,738 | 58,433 | 27,366 | |||||||||||
CASH AND CASH EQUIVALENTS, END OF THE PERIOD | $ | 22,359 | $ | 58,433 | $ | 22,359 | $ | 58,433 |
Major Drilling Group International Inc. | |||||||
Condensed Consolidated Balance Sheets | |||||||
As at April 30, 2021 and April 30, 2020 | |||||||
(in thousands of Canadian dollars) | |||||||
April 30, 2021 | April 30, 2020 | ||||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents | $ | 22,359 | $ | 58,433 | |||
Trade and other receivables | 102,571 | 71,641 | |||||
Income tax receivable | 5,973 | 4,350 | |||||
Inventories | 85,585 | 99,823 | |||||
Prepaid expenses | 6,710 | 4,497 | |||||
223,198 | 238,744 | ||||||
PROPERTY, PLANT AND EQUIPMENT | 144,382 | 165,103 | |||||
RIGHT-OF-USE ASSETS | 3,773 | 3,803 | |||||
DEFERRED INCOME TAX ASSETS | 8,903 | 9,613 | |||||
GOODWILL | 7,708 | 7,708 | |||||
INTANGIBLE ASSETS | 568 | 946 | |||||
$ | 388,532 | $ | 425,917 | ||||
LIABILITIES | |||||||
CURRENT LIABILITIES | |||||||
Trade and other payables | $ | 73,083 | $ | 55,858 | |||
Income tax payable | 1,639 | 926 | |||||
Current portion of lease liabilities | 803 | 1,121 | |||||
Current portion of long-term debt | 356 | 1,024 | |||||
75,881 | 58,929 | ||||||
LEASE LIABILITIES | 2,943 | 2,701 | |||||
CONTINGENT CONSIDERATION | 1,907 | 1,807 | |||||
LONG-TERM DEBT | 15,106 | 50,333 | |||||
DEFERRED INCOME TAX LIABILITIES | 12,532 | 15,101 | |||||
108,369 | 128,871 | ||||||
SHAREHOLDERS' EQUITY | |||||||
Share capital | 243,379 | 243,189 | |||||
Retained earnings (deficit) | (22,456 | ) | (35,691 | ) | |||
Other reserves | 1,067 | (611 | ) | ||||
Share-based payments reserve | 5,559 | 8,519 | |||||
Foreign currency translation reserve | 52,614 | 81,640 | |||||
280,163 | 297,046 | ||||||
$ | 388,532 | $ | 425,917 | ||||
Major Drilling Group International Inc.
SELECTED FINANCIAL INFORMATION
FOR THE THREE AND TWELVE MONTHS ENDED APRIL 30, 2021 AND 2020
(in thousands of Canadian dollars)
SEGMENTED INFORMATION
The Company's operations are divided into three geographic segments corresponding to its management structure: Canada - U.S.; South and Central America; and Asia and Africa. The services provided in each of the reportable segments are essentially the same. The accounting policies of the segments are the same as those described in note 3 presented in the Notes to Consolidated Financial Statements for the year ended April 30, 2021. Management evaluates performance based on earnings from operations in these three geographic segments before impairment of goodwill, finance costs, general and corporate expenses, restructuring charge and income tax. Data relating to each of the Company's reportable segments is presented as follows:
Q4 2021 | Q4 2020 | YTD 2021 | YTD 2020 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Revenue | |||||||||||||||
Canada - U.S.* | $ | 74,239 | $ | 41,058 | $ | 247,703 | $ | 205,551 | |||||||
South and Central America | 32,639 | 22,209 | 95,567 | 104,002 | |||||||||||
Asia and Africa | 21,239 | 25,517 | 88,806 | 99,591 | |||||||||||
$ | 128,117 | $ | 88,784 | $ | 432,076 | $ | 409,144 | ||||||||
Earnings (loss) from operations | |||||||||||||||
Canada - U.S. | $ | 1,108 | $ | (2,329 | ) | $ | 10,654 | $ | 4,825 | ||||||
South and Central America | 1,151 | (2,838 | ) | (1,623 | ) | (5,738 | ) | ||||||||
Asia and Africa | 2,141 | 3,519 | 11,996 | 16,280 | |||||||||||
4,400 | (1,648 | ) | 21,027 | 15,367 | |||||||||||
Impairment of goodwill | - | 58,743 | - | 58,743 | |||||||||||
Finance costs | 207 | 392 | 1,168 | 1,108 | |||||||||||
General corporate expenses** | 1,560 | 973 | 6,273 | 6,517 | |||||||||||
Restructuring charge | - | 2,437 | - | 4,553 | |||||||||||
Income tax | 289 | 10,114 | 3,552 | 15,408 | |||||||||||
2,056 | 72,659 | 10,993 | 86,329 | ||||||||||||
Net earnings (loss) | $ | 2,344 | $ | (74,307 | ) | $ | 10,034 | $ | (70,962 | ) | |||||
Depreciation and amortization | |||||||||||||||
Canada - U.S. | $ | 4,511 | $ | 4,837 | $ | 19,824 | $ | 18,434 | |||||||
South and Central America | 2,724 | 3,301 | 12,089 | 14,226 | |||||||||||
Asia and Africa | 1,780 | 1,833 | 6,935 | 6,744 | |||||||||||
Unallocated and corporate assets | 97 | (58 | ) | 312 | 138 | ||||||||||
Total depreciation and amortization | $ | 9,112 | $ | 9,913 | $ | 39,160 | $ | 39,542 | |||||||
*Canada - U.S. includes revenue of $44,397 and $20,774 for Canadian operations for the three months ended April 30, 2021, and 2020 respectively, and $129,488 and $95,603 for the twelve months ended April 30, 2021 and 2020 respectively.
**General and corporate expenses include expenses for corporate offices, stock options and certain unallocated costs.