5N Plus Inc. Reports 2024 Third Quarter Financial Results
- 25% year-over-year increase in revenue to
$78.8 million - 62% year-over-year increase in Adjusted EBITDA[1] to
$15.6 million - Adjusted gross margin1 of 31.1%
- Backlog1 of
$250 million , representing 289 days of annualized revenue, as atSeptember 30, 2024
"Our strong results in the third quarter of 2024 reflect sustained growth momentum in our Specialty Semiconductors business, coupled with a stellar performance by our Performance Materials segment. Our teams are also executing seamlessly on the operational front with our specialty semiconductor capacity initiatives, enabling us to meet near term contracted demand and to efficiently expand capacity in future. Given our strong results year to date, we now expect to be able to surpass our previously disclosed guidance range and to slightly exceed
"Looking ahead, our collective work and strong execution of our strategy over the last few years also position us well for the next chapter of our growth as a valued and trusted global actor in advanced materials technology. We are now in a strong position to efficiently capture additional organic growth and actively on the lookout for external growth opportunities. We will remain focused on opportunities that enable us to extend or leverage our competitive advantages, capabilities and Specialty Semiconductor value chain, while ensuring that our advanced materials remain a critical enabler of our customer's product without being a critical cost component," concluded
Q3 2024 Highlights
- Revenue in Q3 2024 increased by 25% to
$78.8 million , compared to$62.9 million in Q3 2023, primarily driven by strong growth under Specialty Semiconductors. - Adjusted EBITDA in Q3 2024 increased by 62% to
$15.6 million , compared to$9.6 million in Q3 2023, driven by higher volume from the terrestrial renewable energy and space solar power sectors, better prices over inflation, and a strong quarterly performance under Performance Materials from a product mix and operating costs perspective. - Adjusted gross margin increased by 56% to reach
$24.5 million in Q3 2024, favourably impacted by the same factors as above. Adjusted gross margin as a percentage of sales was 31.1%, compared to 24.9% in Q3 2023. - Net earnings in Q3 2024 were
$6.4 million , compared to$1.5 million in Q3 2023. - Backlog stood at
$249.7 million , representing 289 days of annualized revenue as atSeptember 30, 2024 , 11 days lower than the previous quarter and at a similar level than the same period last year, primarily due to the timing of contract signings and renewals. - Net debt1 was
$93.7 million as atSeptember 30, 2024 , compared to$73.8 million as atDecember 31, 2023 , reflecting an increase in working capital1 and planned capital expenditures in the first half of 2024 under Specialty Semiconductors. The Company's net-debt-to-EBITDA ratio1 stood at 1.99x as atSeptember 30, 2024 .
|
__________________________________ |
|
1 These measures are not recognized measures under IFRS and do not have standardized meanings prescribed by IFRS and therefore may not be comparable to similar measures presented by other companies. See Non-IFRS Measures for more information. |
Other Developments
- On
October 15, 2024 , 5N+ announced the completion of its 2024 production capacity program ahead of schedule at its wholly-owned subsidiary,AZUR SPACE Solar Power GmbH ("AZUR"), and that it expanded its capacity by 35% over 2022 levels, surpassing its initial 30% target. 5N+ also announced that AZUR intends to increase its space solar cell production capacity by a further 30% in early 2025, with minimal additional investments as most of the equipment has been purchased and delivered.
Outlook
In Specialty Semiconductors, 5N+ continues to benefit from its position as the leading global supplier of ultra-high purity semiconductor compounds outside
Management expects growth in the Performance Materials segment to be primarily derived from health and pharmaceutical products, which provide high profitability and predictable cashflows. Additional long-term opportunities are expected to stem from product expansion and development initiatives, including through partnerships.
Based on its performance to date, management has revised its Adjusted EBITDA guidance for 2024 upward and now expects to slightly exceed
Conference Call
5N+ will host a conference call on Tuesday, November 5, 2024, at 8:00 am Eastern Time to discuss third quarter of 2024 financial results. All interested parties are invited to participate in the live broadcast on the Company's website at www.5nplus.com.
To participate in the conference call:
-
Toronto area: 646-357-8785 - Toll‐Free: 1-800-836-8184
- Enter access code: 74914
A replay of the conference call will be available two hours after the event and until
About 5N+
5N+ is a leading global producer of specialty semiconductors and performance materials. The Company's ultra‐pure materials often form the core element of its customers' products. These customers rely on 5N+'s products to enable performance and sustainability in their own products. 5N+ deploys a range of proprietary and proven technologies to develop and manufacture its products. The Company's products enable various applications in several key industries, including renewable energy, security, space, pharmaceutical, medical imaging and industrial. Headquartered in
Forward‐Looking Statements
Certain statements in this press release may be forward‐looking within the meaning of applicable securities laws. Such forward‐looking statements are based on a number of estimates and assumptions that the Company believes are reasonable when made, including that 5N+ will be able to retain and hire key personnel and maintain relationships with customers, suppliers and other business partners, that 5N+ will continue to operate its business in the normal course, that 5N+ will be able to implement its growth strategy, that 5N+ will be able to successfully and timely complete the realization of its backlog, that 5N+ will not suffer any supply chain challenges or any material disruption in the supply of raw materials on competitive terms, that 5N+ will be able to generate new sales, produce, deliver, and sell its expected product volumes at the expected prices and control its costs, as well as other factors believed to be appropriate and reasonable in the circumstances. However, there can be no assurance that such estimates and assumptions will prove to be correct. These statements are not guarantees of future performance and involve assumptions, risks and uncertainties that are difficult to predict and may cause the Company's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward‐looking statements. A description of the risks affecting the Company's business and activities appears under the heading "Risk and Uncertainties" of the Company's 2023 MD&A dated
Forward‐looking statements can generally be identified by the use of terms such as "may", "should", "would", "believe", "expect", the negative of these terms, variations of them or any similar terms. No assurance can be given that any events anticipated by the forward‐looking statements in this press release will transpire or occur, or if any of them do so, what benefits that 5N+ will derive therefrom. In particular, no assurance can be given as to the future financial performance of 5N+. The forward‐looking statements contained in this press release is made as of the date hereof and the Company has no obligation to publicly update such forward‐looking information to reflect new information, subsequent or otherwise, unless required by applicable securities laws. The reader is warned against placing undue reliance on these forward‐looking statements.
INTERIM CONSOLIDATED STATEMENTS OF EARNINGS
For the three and nine-month periods ended
(in thousands of
|
|
|
Three months |
Nine months |
|||
|
|
2024 |
2023 |
2024 |
2023 |
|
|
|
|
$ |
$ |
$ |
$ |
|
|
|
Revenue |
78,828 |
62,946 |
218,427 |
177,308 |
|
|
|
Cost of sales |
57,904 |
50,389 |
160,309 |
135,156 |
|
|
|
Selling, general and administrative expenses |
8,135 |
6,249 |
24,169 |
20,711 |
|
|
|
Other expenses (income), net |
3,295 |
943 |
7,874 |
(1,891) |
|
|
|
|
69,334 |
57,581 |
192,352 |
153,976 |
|
|
|
Operating earnings |
9,494 |
5,365 |
26,075 |
23,332 |
|
|
|
|
|
|
|
|
|
|
|
Financial expense |
|
|
|
|
|
|
|
Interest on long-term debt |
2,191 |
2,081 |
6,132 |
6,254 |
|
|
|
Imputed interest and other interest expense |
452 |
308 |
591 |
451 |
|
|
|
Foreign exchange and derivative gain |
(450) |
(238) |
(835) |
(497) |
|
|
|
|
2,193 |
2,151 |
5,888 |
6,208 |
|
|
|
Earnings before income taxes |
7,301 |
3,214 |
20,187 |
17,124 |
|
|
|
Income tax expense (recovery) |
|
|
|
|
|
|
|
Current |
1,347 |
2,293 |
6,038 |
6,062 |
|
|
|
Deferred |
(416) |
(597) |
483 |
(2,053) |
|
|
|
|
931 |
1,696 |
6,521 |
4,009 |
|
|
|
Net earnings |
6,370 |
1,518 |
13,666 |
13,115 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
0.07 |
0.02 |
0.15 |
0.15 |
|
|
|
Diluted earnings per share |
0.07 |
0.02 |
0.15 |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
Net earnings are completely attributable to equity holders of 5N+. |
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(in thousands of
|
|
|
|
|
|
$ |
$ |
|
Assets |
|
|
|
Current |
|
|
|
Cash and cash equivalents |
24,565 |
34,706 |
|
Accounts receivable |
45,371 |
33,437 |
|
Inventories |
124,459 |
105,850 |
|
Income tax receivable |
1,666 |
1,672 |
|
Derivative financial assets |
6,183 |
591 |
|
Other current assets |
6,187 |
5,707 |
|
Total current assets |
208,431 |
181,963 |
|
Property, plant and equipment |
90,592 |
84,600 |
|
Right-of-use assets |
30,421 |
29,290 |
|
Intangible assets |
25,376 |
29,304 |
|
|
11,825 |
11,825 |
|
Deferred tax assets |
8,074 |
8,261 |
|
Other assets |
5,541 |
4,959 |
|
Total non-current assets |
171,829 |
168,239 |
|
Total assets |
380,260 |
350,202 |
|
|
|
|
|
Liabilities |
|
|
|
Current |
|
|
|
Trade and accrued liabilities |
40,186 |
37,024 |
|
Income tax payable |
5,624 |
4,535 |
|
Current portion of deferred revenue |
11,833 |
13,437 |
|
Current portion of lease liabilities |
2,034 |
1,811 |
|
Current portion of long-term debt |
- |
25,000 |
|
Total current liabilities |
59,677 |
81,807 |
|
Long-term debt |
118,271 |
83,500 |
|
Deferred tax liabilities |
5,579 |
5,284 |
|
Employee benefit plan obligations |
13,444 |
13,393 |
|
Lease liabilities |
29,597 |
28,328 |
|
Deferred revenue |
9,125 |
5,629 |
|
Other liabilities |
825 |
3,669 |
|
Total non-current liabilities |
176,841 |
139,803 |
|
Total liabilities |
236,518 |
221,610 |
|
|
|
|
|
Equity |
143,742 |
128,592 |
|
Total liabilities and equity |
380,260 |
350,202 |
Non‐IFRS Measures
EBITDA means net earnings (loss) before interest expenses, income tax expense (recovery), depreciation and amortization. 5N+ uses EBITDA because it believes it is a meaningful measure of the operating performance of its ongoing business, without the effects of certain expenses. The definition of this non-IFRS measure used by the Company may differ from that used by other companies.
EBITDA is reconciled to the most comparable IFRS measure:
|
(in thousands of |
Q3 2024 |
Q3 2023 |
YTD 2024 |
YTD 2023 |
|
|
$ |
$ |
$ |
$ |
|
Net earnings |
6,370 |
1,518 |
13,666 |
13,115 |
|
Interest on long-term debt, imputed interest and other interest expense |
2,643 |
2,389 |
6,723 |
6,705 |
|
Income tax expense |
931 |
1,696 |
6,521 |
4,009 |
|
Depreciation and amortization |
4,424 |
3,979 |
12,418 |
12,053 |
|
EBITDA |
14,368 |
9,582 |
39,328 |
35,882 |
Adjusted EBITDA means operating earnings (loss) as defined before the effect of impairment of inventories, share-based compensation expense (recovery), loss (gain) on disposal of property, plant and equipment, impairment of non-current assets, litigation and restructuring costs (income), and depreciation and amortization. 5N+ uses Adjusted EBITDA because it believes it is a meaningful measure of the operating performance of its ongoing business without the effects of certain expenses. The definition of this non-IFRS measure used by the Company may differ from that used by other companies.
Adjusted EBITDA margin is defined as Adjusted EBITDA divided by revenues.
Adjusted EBITDA and Adjusted EBITDA margin are reconciled to the most comparable IFRS measure:
|
(in thousands of |
Q3 2024 |
Q3 2023 |
YTD 2024 |
YTD 2023 |
|
|
$ |
$ |
$ |
$ |
|
Revenues |
78,828 |
62,946 |
218,427 |
177,308 |
|
Operating expenses |
(69,334) |
(57,581) |
(192,352) |
(153,976) |
|
Operating earnings |
9,494 |
5,365 |
26,075 |
23,332 |
|
Share-based compensation expense |
252 |
305 |
597 |
1,018 |
|
(Gain) loss on disposal of property, plant and equipment |
(2,089) |
- |
(2,089) |
1,051 |
|
Impairment of non-current assets |
2,519 |
- |
2,826 |
608 |
|
Litigation and restructuring costs (income) |
1,021 |
- |
1,021 |
(8,772) |
|
Depreciation and amortization |
4,424 |
3,979 |
12,418 |
12,053 |
|
Adjusted EBITDA |
15,621 |
9,649 |
40,848 |
29,290 |
|
Adjusted EBITDA margin |
19.8 % |
15.3 % |
18.7 % |
16.5 % |
Adjusted gross margin is a measure used to monitor the sales contribution after paying cost of sales, excluding depreciation and inventory impairment charges. 5N+ also expressed this measure in percentage of revenues by dividing the adjusted gross margin value by the total revenue.
Adjusted gross margin is reconciled to the most comparable IFRS measure:
|
(in thousands of |
Q3 2024 |
Q3 2023 |
YTD 2024 |
YTD 2023 |
|
|
$ |
$ |
$ |
$ |
|
Total revenue |
78,828 |
62,946 |
218,427 |
177,308 |
|
Cost of sales |
(57,904) |
(50,389) |
(160,309) |
(135,156) |
|
Gross margin |
20,924 |
12,557 |
58,118 |
42,152 |
|
Depreciation included in cost of sales |
3,553 |
3,113 |
9,802 |
9,467 |
|
Adjusted gross margin |
24,477 |
15,670 |
67,920 |
51,619 |
|
Adjusted gross margin percentage |
31.1 % |
24.9 % |
31.1 % |
29.1 % |
Backlog represents the expected orders the Company has received, but has not yet executed, and that are expected to translate into sales within the next twelve months, expressed in dollars and estimated in number of days not to exceed 365 days. Bookings represent orders received during the period considered, expressed in number of days, and calculated by adding revenues to the increase or decrease in backlog for the period considered, divided by annualized year revenues. 5N+ uses backlog to provide an indication of expected future revenues in days, and bookings to determine its ability to sustain and increase its revenues.
Net debt is calculated as total debt less cash and cash equivalents. Any introduced IFRS 16 reporting measures in reference to lease liabilities are excluded from the calculation. 5N+ uses this measure as an indicator of its overall financial position.
The net debt to EBITDA ratio is defined as net debt divided by the trailing 12 months EBITDA.
Total debt and Net debt are reconciled to the most comparable IFRS measure:
|
(in thousands of |
As at |
As at |
|
|
$ |
$ |
|
Bank indebtedness |
- |
- |
|
Long-term debt including current portion |
118,271 |
108,500 |
|
Lease liabilities including current portion |
31,631 |
30,139 |
|
Subtotal Debt |
149,902 |
138,639 |
|
Lease liabilities including current portion |
(31,631) |
(30,139) |
|
Total Debt |
118,271 |
108,500 |
|
Cash and cash equivalents |
(24,565) |
(34,706) |
|
Net Debt |
93,706 |
73,794 |
Working capital is a measure of liquid assets that is calculated by taking current assets and subtracting current liabilities. Given that the Company is currently indebted, it uses it as an indicator of its financial efficiency and aims to maintain it at the lowest possible level.
Working capital ratio is calculated by dividing current assets by current liabilities.
Working capital is reconciled to the most comparable IFRS measure:
|
(in thousands of |
As at |
As at |
|
|
$ |
$ |
|
Inventories |
124,459 |
105,850 |
|
Other current assets excluding inventories |
83,972 |
76,113 |
|
Current assets |
208,431 |
181,963 |
|
Current liabilities |
(59,677) |
(81,807) |
|
Working capital |
148,754 |
100,156 |
|
Working capital current ratio |
3.49 |
2.22 |
SOURCE
