
- Q4 2024 Highlights
- Backlog of $4.4 billion at quarter-end, up 42%ย YoY
- Revenues of $347 million, up 69%ย YoY
- Adjusted EBITDA1ย ofย $71ย million, upย 68%ย YoY;ย adjustedย EBITDA margin1ย ofย 20.5%
- Adjusted net income1ย ofย $35ย million, upย 26%ย YoY
- Full year 2024 Highlights
- Revenues of $1,080 million, up 34%ย YoY
- Adjusted EBITDA of $217 million, up 25%ย YoY;ย adjustedย EBITDA marginย ofย 20.1%
- Adjusted net income of $111 million, up 13%ย YoY
- Operating cash flow of $816 million; Free cash flow of $615 million
- Net cash position of $167 million at year-end
- Introduction of 2025 Financial Outlook
- Revenues expected to be $1.50 – $1.65 billion, representing ~ 45%ย YoY growth
- Adjusted EBITDA expected to be $290 – $320 million, representing ~ 40%ย YoYย growth, with adjusted EBITDA margin of 19%-20%
BRAMPTON, ON, March 7, 2025 /PRNewswire/ –ย MDAย Spaceย Ltd.ย (TSX:ย MDA), a trusted space mission partner to the rapidly expanding global space industry, today announced financial results for the fourth quarter and year ended December 31, 2024.
“In 2024, the MDA Space team delivered another year of strong execution reflected in 34% and 25% increases in revenue and adjusted EBITDA, helping to further solidify our position as a trusted mission partner and leader in the expanding space industry,” said Mike Greenley, Chief Executive Officer of MDAย Space.
“We continued to grow our backlog, securing the next phases of the Canadarm3 program valued at $1 billion, while advancing work on a number of important programs including the Telesat Lightspeedย and Globalstar LEO constellations, Canadarm3 robotic program and MDA CHORUSTM, our next generation Earth observation constellation.”
“Post quarter-end, MDAย Space was awarded a $1.1 billion contract from Globalstar to manufacture its next generation LEO constellation which will include 50+ MDA AURORATM digital satellites. This award marks our third LEO constellation contract in three years and our second constellation with Globalstar, further highlighting the continued momentum we are seeing in our Satellite Systems business driven by strong customer demand for our differentiated technology.”
“With a solid backlog of approximately $5 billion today, and a robust opportunity funnel, MDAย Space is well positioned to deliver another successful year in 2025 as we continue to execute our strategy to capitalize on growing market demand and deliver shareholder value.”
|
____________________________________________ |
|
1 As defined in the “Non-IFRS Financial Measures” section |
FULLย YEARย 2024 HIGHLIGHTS
- Order bookings for the full year totalled $2.4 billion and were largely driven by awards in our Robotics & Space Operations and Satellite Systems businesses. Backlog of $4.4 billion as of December 31, 2024 was up 41.6% compared to December 31, 2023.
- Full year revenues of $1,080.1 million were up 33.7% year-over-year, exceeding the Company’s full year revenue guidance of $1,045 – $1,065 million. The year-over-year increase was driven by execution on our backlog, with strong contributions from our Satellite Systems and Robotics & Space Operations businesses.
- Full year adjusted EBITDA of $217.1 million was up 24.6% year-over-year driven by higher volumes across our businesses. Adjusted EBITDA margin of 20.1% in 2024 is consistent with the Company’s full year margin guidance of 19%-20% and compares to 21.6% in 2023.
- Full year net income of $79.4 million was up 62.7% year-over-year due to higher operating income. Diluted earnings per share of $0.63 in 2024 were up 57.5% compared to 2023.
- Full year adjusted net income of $111.1 million was up 13.5% year-over-year driven by higher operating income. Adjusted diluted earnings per share of $0.88 in 2024 were up 8.6% year-over- year.
- Operating cash flow of $815.6 million in 2024 compared to $13.5 million in the prior year. The year-over-year increase in operating cash flow was driven by favourable working capital contributions primarily related to theย Telesat Lightspeed program.
- Free cash flow of $614.8 million in 2024 compared to $(179.7) million in 2023. The year-over-year increase was driven by improving operating cash flow as a result of the aforementioned favourable working capital contributions.
- Net cash position of $166.7 million at year-end compared to net debt to adjusted EBITDA ratio of 2.4x as of December 31, 2023 as the Company utilized its strong operating cash flow in 2024 to make repayments to its revolving credit facility and deleverage the balance sheet while continuing to invest in its growth initiatives.
FOURTHย QUARTERย 2024ย HIGHLIGHTS
- Revenues of $346.6 million in Q4 2024 were up 69.1% year-over-year driven by strong contributions from Satellite Systems business.
- Adjusted EBITDA of $70.9 million in Q4 2024 was up 68.4% year-over-year driven by higher volume of work as we execute on our backlog. Adjusted EBITDA margin of 20.5% in Q4 2024 was in line with the 20.5% margin reported in Q4 2023 and consistent with the Company’s full year adjusted EBITDA margin guidance of 19%-20%.
- Net income of $25.1 million in Q4 2024 was up 85.9% year-over-year driven by higher operating income. Diluted earnings per share of $0.20 were up 81.8% year-over-year.
- Adjusted net income of $35.1 million in Q4 2024 was up 26.3% year-over-year largely due to higher operating income. Adjusted diluted earnings per share of $0.28 were up 21.7% year-over- year.
- Operating cash flow was $383.1 million in Q4 2024 compared to $(41.2) million in Q4 2023. The year-over-year increase in operating cash flow was driven by positive working capital contributions primarily related to the Telesat Lightspeed program and the Globalstar Authorization to Proceed (ATP) contract.
2025ย FINANCIALย OUTLOOK
As a trusted mission partner and leading global space technology provider, we are leveraging our capabilities and expertise to execute on targeted growth strategies across our end markets and business areas. Our strategic initiatives, which span across our three businesses, include investing in next generation space technology and services, expanding our presence in high growth markets and geographies, scaling and expanding skills, talent and operations to meet current and future market demand and leveraging strategic M&A to complement organic growth. We continue to make good progress against our long-term strategic plan.
MDA Space is well positioned to capitalize on strong customer demand and robust market activity given our diverse and proven technology offerings. Our growth pipeline is significant and underpinned by existing and new programs and our book of business is healthy. We see activities ramping up in line with our expectations and are encouraged by the team’s solid execution.
For fiscal 2025, we expect full year revenues to be $1.50 โ $1.65 billion, representing year-over-year growth of approximately 45% at the mid-point of guidance. We expect full year adjusted EBITDA to be $290 โ $320 million, representing year-over-year growth of approximately 40% at the mid-point of guidance, and approximately 19% โ 20% adjusted EBITDAย margin. We expect capital expenditures to be $210 โ $240 million in 2025, comprising of growth investments to support the previously outlined growth initiatives across our business areas. We expect full year free cash flow to be neutral to positive in 2025.
For Q1 2025, we expect revenues to be $315 โ $335 million as we continue to execute on our backlog.
Note that the provided 2025 financial outlook does not incorporate any potential impact from the recently announced U.S. tariffs on articles imported from Canada or the retaliatory Canadian tariffs imposed on Canadian imports from the U.S. MDA Space continues to work collaboratively with our customers to identify solutions and explore mitigation strategies. The Company will continue to closely monitor developments and may elect to update its financial outlook if deemed necessary.
FINANCIALย OVERVIEW
KEYย INDICATORSย SUMMARY
|
Fourthย Quarters Endedย |
Yearsย Ended |
|||
|
(inย millionsย ofย Canadianย dollars,ย exceptย per |
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
|
shareย data) |
2024 |
2023 |
2024 |
2023 |
|
Revenues |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 346.6 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 205 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย 1080.1 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย 807.6 |
|
Grossย profit |
81.9 |
57.8 |
281.7 |
244.0 |
|
Grossย margin |
23.6ย % |
28.2ย % |
26.1ย % |
30.2ย % |
|
Adjustedย EBITDA |
70.9 |
42.1 |
217.1 |
174.2 |
|
Adjustedย EBITDA margin |
20.5ย % |
20.5ย % |
20.1ย % |
21.6ย % |
|
Adjustedย Netย Income |
35.1 |
27.8 |
111.1 |
97.9 |
|
Adjustedย Dilutedย EPS |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.28 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.23 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.88 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.81 |
|
ย As at |
||||
|
(inย millionsย ofย Canadianย dollars, exceptย forย ratios) ย ย |
Decemberย 31,ย 2024ย |
Decemberย 31,ย 2023 |
||
|
Backlog |
$ |
4,385.5 |
$ |
3,097.0 |
|
Net debt(1)ย toย Adjustedย TTM(2)ย EBITDAย ratio |
(0.8)x |
2.4x |
||
|
(1)ย As definedย inย theย ‘Non-IFRSย Financial Measures’ย section |
|
(2)ย TTM:ย trailingย twelve months |
REVENUES BY BUSINESS AREA
|
Fourthย Quarters Ended |
Years Ended |
|||
|
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
|
|
(inย millionsย ofย Canadianย dollars) |
2024 |
2023 |
2024 |
2023 |
|
Geointelligence |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 47.4 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 49.9 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย 202.1 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย 197.5 |
|
Roboticsย & Spaceย Operations |
64.7 |
64.9 |
279.8 |
248.4 |
|
Satelliteย Systems |
234.5 |
90.2 |
598.2 |
361.7 |
|
Consolidatedย revenues |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 346.6 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย 205.0 |
$ย ย ย ย ย ย ย ย ย ย ย ย 1,080.1 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย 807.6 |
Revenues
Consolidated revenues for the fourth quarter of 2024 were $346.6 million, representing an increase of $141.6 million (or 69.1%) fromย the fourth quarterย of 2023. The year-over-yearย increase in revenues was primarily driven by strong contributions from our Satellite Systems business.
By business area, revenues inย Geointelligenceย for the fourthย quarter ofย 2024ย wereย $47.4 million, which represents a decrease of $2.5 million (or 5.0%) from the same period in 2023 due to timing of programs. Revenues in Robotics & Space Operations for the fourth quarter of 2024 were $64.7 million, which represents a decrease of $0.2 million (or 0.3%) from the same period in 2023 driven by the gradual ramp of Phase C of the Canadarm3 Program which was awarded in Q2 2024. Revenues in Satellite Systems for the fourth quarter of 2024 were $234.5 million, which represents an increaseย of $144.3 million (or 160.0%) from the same period in 2023 driven by the ramp of the Telesat Lightspeed program and contributions from the Globalstarย ATP which was awarded in Q4 2023.
Consolidated revenues for the year ended December 31, 2024 were $1,080.1 million, which were $272.5 million (or 33.7%) higher than 2023. The year-over-year increase in revenues was primarily driven by strong contributions from our Satellite Systems and Robotics & Space Operations businesses.
By business area, Revenues in Geointelligence for the year ended December 31, 2024 were $202.1 million, which represents a year-over-year increase of $4.6 million (or 2.3%) reflecting steady volume of work. Revenues in Robotics & Space Operations for the year ended December 31, 2024 were $279.8 million, which represents an increase of $31.4 million (or 12.6%) over 2023. The year-over- year revenue increase is primarily driven by the higher volume of work performed on the Canadarm3 program. Revenues in Satellite Systems for the year ended December 31, 2024 were $598.2 million, which represents an increase of $236.5 million (or 65.4%) over 2023 driven by the ramp up of the Telesat Lightspeed and contributions from the Globalstarย ATP.
Grossย Profitย andย Grossย Margin
Gross profit reflects our revenues less cost of revenues. Q4 2024 gross profit of $81.9 million represents a $24.1 million (or 41.7%) increase over Q4 2023 driven by higher volumes of work performed in our Satellite Systems business. Gross margin in Q4 2024 was 23.6%, which is in line with our expectations, and compares to a gross margin of 28.2% in Q4 2023 driven by an evolving program mix and higher depreciation expense.
For the year ended December 31, 2024, gross profit of $281.7 million represents a $37.7 million (or 15.5%) increase over 2023 driven by higher volume of work performed year-over-year. Gross margin for the year ended December 31, 2024 was 26.1%, which is in line with our expectations driven by an evolving program mix and higher depreciation expense. Comparatively, gross margin in 2023 was 30.2%.
Adjustedย EBITDAย andย Adjustedย EBITDA Margin
Adjusted EBITDA for the fourth quarter of 2024 was $70.9 million compared with $42.1 million for the fourth quarter of 2023, representing an increase of $28.8 million (or 68.4%) year-over-year driven by higher work volume as we continue to execute on our backlog.ย Adjusted EBITDAย margin was 20.5% for the fourth quarterย ofย 2024, in line with theย 20.5%ย adjusted EBITDAย margin reported for theย fourthย quarter of 2023ย and consistent with the Company’s full year margin guidance of 19%-20%.
Adjusted EBITDA for the year ended December 31, 2024 was $217.1 million compared with $174.2 million for 2023, representing an increase of $42.9 million (or 24.6%) year-over-year. The improvement was driven by higher volume of work performed year-over-year and effective scaling of operating expenses. Adjusted EBITDA margin of 20.1% for the year ended December 31, 2024 is consistent with the Company’s full year margin guidance of 19%-20% and compares with 21.6% in 2023.
Adjustedย Netย Income
Adjusted net income for the fourth quarter of 2024 was $35.1 million compared with $27.8 million for the fourth quarter of 2023, representing an increase of $7.3 million (or 26.3%) year-over-year largely due to higher operating income in Q4 2024.
Adjusted net income for the year ended December 31, 2024 was $111.1 million compared with $97.9 million for the year ended December 31, 2023, representing an increase of $13.2 million (or 13.5%) year over year. The increase for the full year period is largely due to higher operating income.
Backlog
Backlog is comprised of our remaining performance obligations which represents the transaction price of firm orders less inception to date revenue recognized and excludes unexercised contract options and indefinite delivery or indefinite quantity contracts. Backlog as at December 31, 2024 was $4,385.5 million, an increase of $1,288.5 million compared with the backlog at December 31, 2023 driven by new order bookings partially offset by continued conversion of our backlog into revenue. The following table shows the build up of backlog for Q4 and the year ended December 31, 2024 as compared with the same periods in 2023.ย
|
Fourthย Quarters Endedย ย |
Yearsย Ended |
|||
|
(inย millionsย ofย Canadian |
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
|
dollars) |
2024 |
2023 |
2024 |
2023 |
|
Openingย Backlog |
$ย ย ย ย ย ย ย ย ย ย ย ย 4,578.1 $ |
3,068.7 $ |
3,097.0 $ |
1,378.2 |
|
Less:ย Revenueย recognized |
(346.6) |
(205.0) |
(1,080.1) |
(807.6) |
|
Add:ย Order Bookings |
154.0 |
233.3 |
2,368.6 |
2,526.4 |
|
Endingย Backlog |
$ย ย ย ย ย ย ย ย ย ย ย ย ย 4,385.5ย $ |
3,097.0ย $ |
4,385.5ย $ |
3,097.0 |
CONFERENCEย CALLย ANDย WEBCAST
MDA will host a conference call and webcast to discuss these financial results on Friday, March 7, 2025 at 8:30 am ET. Interested parties can join the call by dialing 416-945-7677 (Toronto area) or 1-888-699-1199 (toll-free North America) or +44-800-279-7040 (United Kingdom) and entering the conference ID 07101. A live webcast of the conference call and an accompanying slide presentation will be available atย https://mda-en.investorroom.com/events-presentations.
A replayย ofย theย conferenceย willย beย archived onย theย MDAย Spaceย Investor Relationsย websiteย followingย the call. Parties may also access a recording of the call which will be available until March 14, 2025, by dialing 1-888-660-6345 and entering the passcode 07101 #.
NON-IFRSย FINANCIALย MEASURES
This press release refers to certain non-IFRS measures. These measures are not recognized measures under IFRS, do not have a standardized meaning prescribed by IFRS and therefore may not be comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS measures by providing further understanding of our results of operations from management’s perspective. Accordingly, the measures should not be considered in isolation nor as a substitute for analysis of our financial information reported underย IFRS. We use non-IFRS measures, including EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted Earnings per Share, Order Bookings, Net Debt and Free Cash Flow, to provide investors with supplemental measures of our operating performance and thus highlight trends in our core business that may not otherwise be apparent when relying solely on IFRS measures. We define EBITDA as net income (loss) before: i) depreciation and amortization expenses, ii) provision for (recovery of) income taxes, and iii) finance costs. Adjusted EBITDA is calculated by adding to and deducting from EBITDA, as applicable, certain expenses, costs, charges or benefits incurred in such period which in management’s view are either not indicative of underlying business performance or impact the ability to assess the operating performance of our business, including i) unrealized foreign exchange gain or loss ii) unrealized gain or loss on financial instruments and iii) share-based compensation expenses, andย iv) other items that may arise from time to time. Adjusted EBITDA margin represents Adjusted EBITDA divided by revenue. Order Bookings is the dollar sum of contract values of firm customer contracts. Adjusted Net Income is calculated by adding to and deducting from net income, as applicable, certain expenses, costs, charges or benefitsย incurred in such period which in management’s view are either not indicative of underlying business performance or impact the ability to assess the operating performance of our business, including i) amortization of intangible assets related to business combinations, ii) unrealized foreign exchange gain or loss, iii) unrealized gain or loss on financial instruments, and iv) share-based compensation expenses, and iv) other items that may arise from time to time. Adjusted Earnings per Share represents Adjusted Net Income divided by the weighted average number of shares outstanding. Order Bookings is indicative of firm future revenues; however, it does not provide a guarantee ofย future net income and provides no information about the timing of future revenue. Net Debt is the total carrying amount of long-term debt including current portions, as presented in the 2024 Audited Financial Statements, less cash (or plus bank indebtedness) and excluding any lease liabilities. Net Debt is a liquidity metric used to determine how well the Company can pay all of its debts if they were due immediately. Free Cash Flow is a supplemental measure used to monitor the availability of discretionary cash generated, and available to the Company to repay debt, make strategic investments, and meet other payment obligations. We define Free Cash Flow as operating cash flows less net capital expenditures.
FORWARD-LOOKINGย STATEMENTS
Thisย pressย releaseย mayย containย forward lookingย informationย within theย meaningย ofย applicableย securities legislation, which reflects the Company’s current expectations regarding future events. Forward looking information is based on a number of assumptions and is subject to a number of risks and uncertainties, many of which are beyond the Company’s control, which could cause actual results and events to differ materially from those that are disclosed in or implied by such forward looking information. Such risks and uncertainties include, but are not limited to the factors discussed under “Risk Factors” in the Company’sย Annual Information Form (AIF) dated March 7, 2025 and available on SEDAR+ย atย www.sedarplus.ca.ย MDA Space does not undertake any obligation to update such forward looking information, whether as a result of new information, future events or otherwise, except as expressly required by applicable law.
ABOUTย MDAย SPACE
Building the space between proven and possible, MDAย Space (TSX:MDA) is a trusted mission partner to the global space industry.ย Aย robotics, satellite systems and geointelligence pioneer with a 55-year+ story of world firsts and more than 450 missions, MDA Space is a global leader in communications satellites, Earth and space observation, and space exploration and infrastructure. The MDA Space team of more than 3,400 space experts in Canada, the US and the UK has the knowledge and know- how to turn an audacious customer vision into an achievable mission โ bringing to bear a one-of-a-kind mix of experience, engineering excellence and wide-eyed wonder that’s been in our DNA since day one. For those who dream big and push boundaries on the ground and in the stars to change the world for the better, we’ll take you there. For more information, visit mda.space.
MDA Spaceย Ltd.
Consolidated Statement of Comprehensive Income
For the years ended December 31, 2024 and 2023
(Inย millionsย ofย Canadianย dollars exceptย perย share figures)
|
Yearย ended Decemberย 31 |
2024 |
2023 |
|
ย Revenue |
ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 1,080.1 |
ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 807.6 |
|
Costย ofย revenue Materials,ย labour andย subcontractors |
ย ย (754.6) |
ย ย (532.0) |
|
Depreciationย andย amortizationย ofย assets |
(43.8) |
(31.6) |
|
Grossย profit |
281.7 |
244.0 |
|
Operatingย expenses Selling,ย generalย andย administration |
ย ย (78.6) |
ย ย (70.7) |
|
Researchย and development,ย net |
(36.9) |
(39.3) |
|
Amortizationย ofย intangibleย assets |
(47.0) |
(46.5) |
|
Share-basedย compensation |
(12.4) |
(10.0) |
|
Operatingย income |
106.8 |
77.5 |
|
Otherย income (expenses) Unrealizedย gainย (loss)ย onย financialย instruments |
ย ย 1.2 |
ย ย (0.8) |
|
Foreignย exchangeย gainย (loss) |
17.5 |
(2.8) |
|
Financeย income |
7.0 |
2.0 |
|
Financeย costs |
(28.0) |
(8.6) |
|
Otherย income |
6.5 |
โ |
|
Incomeย before taxes |
111.0 |
67.3 |
|
Incomeย taxย recoveryย (expense) |
(31.6) |
(18.5) |
|
Netย income |
79.4 |
48.8 |
|
Otherย comprehensiveย income Lossย onย translationย ofย foreignย operations |
ย ย (1.2) |
ย ย (0.2) |
|
Gainย (loss) onย cashย flow hedges |
1.0 |
(2.5) |
|
Remeasurementย gain onย definedย benefit plans |
5.1 |
7.2 |
|
Totalย comprehensiveย income |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 84.3 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 53.3 |
|
ย Earningsย perย share: Basic |
ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.66 |
ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.41 |
|
Diluted |
0.63 |
0.40 |
|
Weighted-averageย common sharesย outstanding: |
||
|
Basic |
120,088,519 |
119,253,279 |
|
Diluted |
126,049,042 |
121,176,848 |
MDA Spaceย Ltd.
Consolidatedย Statementย ofย Financial Position
December 31, 2024 and 2023
(Inย millionsย ofย Canadianย dollars)
|
Asย atย Decemberย 31 |
2024 |
2023 |
|
Assets Currentย assets: |
||
|
Cash |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 166.7 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 22.5 |
|
Tradeย and otherย receivables |
75.9 |
169.5 |
|
Unbilledย receivables |
250.1 |
183.1 |
|
Inventories |
8.1 |
9.9 |
|
Incomeย taxes receivable |
54.0 |
47.3 |
|
Otherย currentย assets |
71.7 |
24.3 |
|
ย Non-currentย assets: |
626.5 |
456.6 |
|
Property,ย plant andย equipment |
496.6 |
369.1 |
|
Right-of-useย assets |
115.4 |
71.8 |
|
Intangibleย assets |
580.0 |
582.5 |
|
Goodwill |
441.0 |
439.8 |
|
Deferredย income taxย assets |
9.9 |
14.9 |
|
Otherย non-currentย assets |
328.1 |
227.0 |
|
1,971.0 |
1,705.1 |
|
|
Totalย assets |
2,597.5 |
2,161.7 |
|
Liabilitiesย andย shareholders’ย equity Currentย liabilities: Accountsย payable andย accruedย liabilities |
ย ย ย 248.7 |
ย ย ย 219.1 |
|
Incomeย taxes payable |
1.9 |
4.4 |
|
Contractย liabilities |
761.3 |
76.9 |
|
Currentย portion ofย netย employeeย benefitย payable |
60.2 |
57.4 |
|
Currentย portionย ofย leaseย liabilities |
16.2 |
10.9 |
|
Otherย currentย liabilities |
2.7 |
4.5 |
|
ย Non-currentย liabilities: |
1,091.0 |
373.2 |
|
Netย employeeย definedย benefitย payable |
23.7 |
22.8 |
|
Leaseย liabilities |
120.6 |
75.2 |
|
Long-termย debt |
โ |
438.9 |
|
Deferredย income taxย liabilities |
185.4 |
180.8 |
|
Otherย non-currentย liabilities |
0.8 |
6.1 |
|
Totalย liabilities |
1,421.5 |
1,097.0 |
|
Shareholders’ย equity Commonย shares |
ย 975.8 |
ย 956.1 |
|
Contributedย surplus |
38.0 |
31.3 |
|
Accumulatedย other comprehensiveย income |
23.5 |
18.6 |
|
Retainedย earnings |
138.7 |
58.7 |
|
Totalย equity |
1,176.0 |
1,064.7 |
|
Totalย liabilitiesย and equity |
$ย ย ย ย ย ย ย ย ย ย ย ย ย 2,597.5 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 2,161.7 |
MDAย Spaceย Ltd.
Consolidated Statement of Cash Flows
For theย yearsย ended Decemberย 31,ย 2024ย andย 2023
(In millions of Canadian dollars)
|
Yearย ended Decemberย 31 |
2024 |
2023 |
||
|
Cashย flows fromย operatingย activities Netย income |
ย $ |
ย 79.4 |
ย $ |
ย 48.8 |
|
Items notย affectingย cash: Income taxย expense |
ย 31.6 |
ย 18.5 |
||
|
Depreciationย ofย property,ย plant, andย equipment |
19.8 |
13.1 |
||
|
Depreciationย ofย right-of-useย assets |
11.9 |
9.6 |
||
|
Amortizationย ofย intangibleย assets |
59.3 |
55.4 |
||
|
Gainย onย disposalย of assets |
(5.8) |
โ |
||
|
Write-downย ofย assets |
3.3 |
4.8 |
||
|
Equity-settledย share-basedย compensation |
10.4 |
10.0 |
||
|
Investmentย tax creditsย accrued |
(42.6) |
(33.3) |
||
|
Financeย costs, net |
21.0 |
6.6 |
||
|
Unrealizedย (gain) lossย onย financialย instruments |
(1.2) |
0.8 |
||
|
Changesย inย operatingย assets andย liabilities |
639.4 |
(95.6) |
||
|
826.5 |
38.7 |
|||
|
Interestย paid |
(25.4) |
(18.5) |
||
|
Incomeย taxย receivedย (paid) |
14.5 |
(6.7) |
||
|
Netย cash generatedย inย operatingย activities |
815.6 |
13.5 |
||
|
ย Cashย flowsย fromย investingย activities Purchasesย ofย propertyย and equipment |
ย ย (138.2) |
ย ย (148.0) |
||
|
Purchases/developmentย ofย intangibleย assets |
(62.6) |
(45.2) |
||
|
Proceedsย from disposalย ofย assets |
7.4 |
โ |
||
|
Acquisitionย ofย subsidiary,ย netย ofย cash |
(27.3) |
(24.4) |
||
|
Investmentย inย equityย securities |
(9.2) |
โ |
||
|
Netย cashย usedย inย investingย activities |
(229.9) |
(217.6) |
||
|
ย Cashย flowsย from financingย activities Borrowingsย from seniorย creditย facility |
ย ย 110.0 |
ย ย โ |
||
|
Repayments to senior credit facility |
(550.0) |
195.0 |
||
|
Transaction costs incurred on debt refinancing |
โ |
โ |
||
|
Paymentย ofย leaseย liabilityย (principalย portion) |
(7.9) |
(8.4) |
||
|
Proceedsย from stockย optionsย exercised |
11.8 |
0.8 |
||
|
Netย cashย providedย byย (usedย in)ย financingย activities |
(436.1) |
187.4 |
||
|
ย Netย increaseย (decrease)ย inย cash |
ย 149.6 |
ย (16.7) |
||
|
Netย foreignย exchangeย differenceย on cash |
(5.4) |
(0.1) |
||
|
Cash,ย beginningย ofย period |
22.5 |
39.3 |
||
|
Cash,ย endย ofย period |
$ |
166.7 |
$ |
22.5 |
RECONCILIATIONย OFย NON-IFRS MEASURES
The following table provides a reconciliation of net income to EBITDA, adjusted EBITDA, and adjusted net income:ย
|
Fourthย Quarters Endedย ย |
Yearsย Ended |
|||
|
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
|
|
(inย millionsย ofย Canadianย dollars) |
2024 |
2023 |
2024 |
2023 |
|
Netย income |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 25.1 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 13.5ย $ |
79.4 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 48.8 |
|
Depreciationย andย amortizationย ofย assets |
12.7 |
9.2 |
43.8 |
31.6 |
|
Amortizationย ofย intangibleย assetsย related to business combination |
11.5 |
11.7 |
47.0 |
46.5 |
|
Incomeย taxย expense |
11.3 |
(0.1) |
31.6 |
18.5 |
|
Financeย income |
(3.3) |
(0.2) |
(7.0) |
(2.0) |
|
Financeย costs |
9.6 |
0.1 |
28.0 |
8.6 |
|
EBITDA |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 66.9 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 34.2ย $ |
222.8 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 152.0 |
|
Unrealizedย foreignย exchangeย lossย (gain) |
(3.6) |
2.2 |
(14.0) |
4.7 |
|
Unrealizedย (gain)ย lossย onย financial instruments |
โ |
0.7 |
(1.2) |
0.8 |
|
Impairmentย ofย assets |
3.3 |
โ |
3.3 |
4.8 |
|
Gainย onย disposalย of assets |
โ |
โ |
(5.8) |
โ |
|
Acquisition,ย integrationย and reorganization costs |
1.6 |
1.9 |
1.6 |
1.9 |
|
Equity-settledย share-based compensation |
2.7 |
3.1 |
10.4 |
10.0 |
|
Adjustedย EBITDA |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 70.9 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 42.1ย $ |
217.1 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 174.2 |
ย
|
Fourthย Quarters Ended |
Yearsย Ended |
|||
|
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
Decemberย 31, |
|
|
(inย millionsย ofย Canadianย dollars) |
2024 |
2023 |
2024 |
2023 |
|
Netย income |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 25.1ย $ |
13.5 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 79.4 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 48.8 |
|
Amortizationย ofย intangibleย assetsย related |
11.5 |
11.7 |
47.0 |
46.5 |
|
toย businessย combination |
||||
|
Impairmentย ofย assets |
3.3 |
โ |
3.3 |
4.8 |
|
Acquisition,ย integrationย and |
1.6 |
1.9 |
1.6 |
1.9 |
|
reorganizationย costs |
||||
|
Gainย onย disposalย of assets |
โ |
โ |
(5.8) |
โ |
|
Unrealizedย (gain)ย loss onย financial |
โ |
0.7 |
(1.2) |
0.8 |
|
instruments |
||||
|
Netย foreign exchangeย (gain)ย loss |
(8.8) |
2.0 |
(17.5) |
2.8 |
|
Embeddedย derivativeย effects |
(1.4) |
โ |
0.8 |
โ |
|
Hedgeย derecognitionย cost |
4.7 |
โ |
4.7 |
โ |
|
Equity-settledย share-based |
2.7 |
3.1 |
10.4 |
10.0 |
|
compensation |
||||
|
Incomeย taxesย related toย theย above items (1) |
(3.6) |
(5.1) |
(11.6) |
(17.7) |
|
Adjustedย Netย income |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 35.1ย $ |
27.8 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 111.1 |
$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 97.9 |
|
(1)ย Standardย income taxย rateย ofย 26.5%ย applied |
||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/mda-space-reports-fourth-quarter-and-fiscal-2024-results-302395289.html
SOURCE MDA Space





