Jamieson Wellness Inc. Reports Second Quarter 2024 Results and Raises Quarterly Dividend

Jamieson Wellness Inc. Reports Second Quarter 2024 Results and Raises Quarterly Dividend

 

  Branded revenue growth of over 100% in China supports Company's increased investments in fastest-growing VMS market globally  

 

 

 Jamieson Wellness Inc. ("Jamieson Wellness" or the "Company") (TSX: JWEL) today reported its second quarter results for the period ended June 30, 2024. All amounts are expressed in Canadian dollars. Certain metrics, including those expressed on an adjusted basis, are non-IFRS and other financial measures. See "Non-IFRS and Other Financial Measures" below.

 

"We are pleased to announce consolidated revenue of $185 million in the second quarter, with branded revenue growth of over 17%," said Mike Pilato, President and CEO of Jamieson Wellness. "We drove growth across all branded business units in the quarter, with China at over 107%. Our accelerated investments in the world's second-largest VMS market are showing strong returns, led by a highly successful consumer promotional window in June, product innovation, and new distribution. We remain enthusiastic about the opportunity this market provides to help further our Company purpose of Inspiring Better Lives Every Day, and will continue to invest in growing our brand and consumer base as planned to support it.

 

"Today, we are also announcing an 11% increase in our quarterly dividend. With all our business units meeting or exceeding our expectations, we are confident in our outlook for the year and remain committed to providing value for all our stakeholders."

 

  Second Quarter Highlights  

 
  • Expanded the Company's market leadership position in Canada in conjunction with continued innovation and consumption growth
  •  
  • More than doubled the Company's revenues in China, led by marketing investments and successful June promotional activity which significantly outpaced market growth
  •  
  • Grew the youtheory brand led by increased consumer demand, new distribution, and product innovation
  •  
  • International innovations including a vitamin B12 complex and an omega turmeric product exceeded Company expectations and continued to drive demand in key growth markets
  •  
  • Conducted an ESG materiality and risk assessment to identify and prioritize future sustainability initiatives
  •  

  Second Quarter Financial Results Consolidated Summary  

 

All comparisons are with the second quarter of 2023

 
  • Consolidated revenue increased 10.3% to $184.8 million, driven by 17.2% growth in Jamieson Brands and an expected 16.3% decline in Strategic Partners
  •  
  • Gross profit increased by $10.2 million to $65.0 million; normalized gross profit increased by $9.4 million largely driven by higher revenues
  •  
  • Gross profit margin 3 increased by 250 basis points; normalized gross profit margin increased 190 basis points due to a higher mix of Jamieson Brands sales
  •  
  • EBITDA 1 increased by $2.1 million to $24.4 million, mainly driven by higher revenues and gross profit; Adjusted EBITDA 1 increased by $0.5 million to $31.6 million, reflecting the impact of higher sales and increased gross profit, partially offset by higher investments in demand driving SG&A
  •  
  • Net earnings was $8.3 million; Adjusted net earnings 1 was $14.7 million, or $1.0 million higher, reflecting higher normalized earnings from operations, foreign exchange loss in the prior year, and lower interest rates in the current period
  •  
  • Diluted earnings per share was $0.20; Adjusted diluted earnings per share 2 was $0.35
  •  

  Summary of Segment Results  

 

All comparisons are with the second quarter of 2023

 

  Jamieson Brands  

 
  • Revenue increased 17.2% or $22.9 million to $155.8 million
    • Canada revenue increased by 10.1% to $80.0 million, driven by continued strong consumer consumption, pricing, and the previously noted shift in revenue due to the Q1 labour disruption
    •  
    • China revenue increased 106.6% to $20.6 million on a constant currency basis, driven by the Company's investment strategy in the country
    •  
    • youtheory revenue increased 5.6% to $44.5 million (+17% in the front half), reflecting increased consumer demand partially offset by the initial fill of a key innovation in the prior year
    •  
    • International revenue increased by 34.3% to $10.7 million on a constant currency basis, driven by innovation and the previously noted shipment timing shifts due to the Q1 labour disruption
    •  
  •  
  • Gross profit increased by $11.6 million to $61.3 million; normalized gross profit increased by $10.8 million mainly due to higher revenues
  •  
  • Gross profit margin 3 increased by 190 basis points to 39.3%; normalized gross profit margin increased by 130 basis points to 40.4%, mainly driven by significant volume growth in China
  •  
  • Adjusted EBITDA 1 increased by $2.0 million to $28.7 million, driven by higher gross profit partially offset by investments in SG&A to drive brand awareness and growth in the U.S. and China; Adjusted EBITDA margin 2 was 18.4%, a decrease of 170 basis points due to higher SG&A as a percentage of revenue
  •  

  Strategic Partners  

 
  • Revenue was $29.0 million, an expected decrease of 16.3% or $5.6 million as the Company prioritized the normalization of branded shipments after the Q1 labour disruption and transitioned away from a customer contract as previously announced
  •  
  • Gross profit was $3.7 million, a decrease of $1.4 million; gross profit margin 3 was 12.9%, a decrease of 190 basis points impacted by customer mix
  •  
  • Adjusted EBITDA 1 was $2.9 million, a decrease of $1.5 million; Adjusted EBITDA margin 2 was 9.9%, a decrease of 280 basis points  
     
  •  

  Balance Sheet and Cash Flow  

 

All comparisons are with the second quarter of 2023

 
  • As at June 30, 2024, the Company had approximately $190.1 million in cash and available revolving and swingline facilities and net debt 1 of $309.9 million
  •  
  • The Company generated $6.9 million in cash from operations compared to $11.7 million generated in Q2 2023
  •  
  • Cash from operating activities before working capital considerations of $17.1 million increased by $4.4 million mainly due to higher gross profit
  •  
  • Cash used in working capital increased by $9.3 million driven by timing of accounts receivable collections, partially offset by the drawdown of inventory
  •  
   
 

  1 This is a non-IFRS financial measure. See the "Non-IFRS and Other Financial Measures" section of this press release for more information on each non-IFRS financial measure.

 
 

  2 This is a non-IFRS ratio. See the "Non-IFRS and Other Financial Measures" section of this press release for more information on each non-IFRS ratio.

 
 

  3 This is a supplementary financial measure. See the "Non-IFRS and Other Financial Measures" section of this press release for more information on each supplementary financial measure.

 
 

  Maintaining Outlook for Fiscal 2024 and 2025  

 

The Company is maintaining its outlook for the 2024 fiscal year and continues to anticipate the following:

 
  • Revenue in a range of $720.0 to $760.0 million, which represents annual growth of 6.5% to 12.5%
  •  
  • Adjusted EBITDA in a range of $138.0 to $144.0 million
  •  
  • Adjusted diluted earnings per share in a range of $1.55 to $1.65
  •  

In fiscal 2025, the Company continues to anticipate the following:

 
  • The return of low double-digit growth with Adjusted EBITDA of between $155.0 and $165.0 million
  •  
  • Profitability driven by Jamieson Brands and Strategic Partners volume growth, and manufacturing efficiencies
  •  
  • SG&A and marketing investments consistent with Jamieson Brands revenue growth rates
  •  

For additional details on the Company's fiscal 2024 and 2025 outlook, including guidance for the third quarter of 2024, refer to the "Outlook" section in the management's discussion and analysis of financial condition and results of operations ("MD&A") for the three and six months ended June 30, 2024.

 

  Declaration of Second Quarter Dividend  

 

The board of directors of the Company authorized a 2.0 cent or a 11% increase in the quarterly dividend and declared a cash dividend for the second quarter of 2024:

 
  • $0.21 per common share, or approximately $8.8 million in the aggregate
  •  
  • Paid on September 13, 2024 to all common shareholders of record at the close of business on August 30, 2024
  •  
  • The Company has designated this dividend as an "eligible dividend" for the purposes of the Income Tax Act (Canada)
  •  

  Consolidated Financial Statements and Management's Discussion and Analysis  

 

The Company's unaudited condensed consolidated interim financial statements and accompanying notes as at and for the three and six months ended June 30, 2024 and related MD&A are available under the Company's profile on SEDAR+ at www.sedarplus.com and on the Investor Relations section of the Company's website at https://investors.jamiesonwellness.com .

 

  Conference Call  

 

Management will host a conference call to discuss the Company's second quarter 2024 results at 5:00 p.m. ET today, August 8, 2024. To access:

 

  About Jamieson Wellness  

 

Jamieson Wellness is dedicated to Inspiring Better Lives Every Day with its portfolio of innovative natural health brands. Established in 1922, the Jamieson brand is Canada's #1 vitamins, minerals and supplements ("VMS") brand. The Company's youtheory brand, acquired in 2022, is an established and growing lifestyle brand in the U.S. Combined, these global brands are available in more than 50 countries worldwide. The Company also offers a variety of innovative VMS products as well as sports nutrition products to consumers in Canada with its Progressive, Smart Solutions, Iron Vegan and Precision brands. The Company is a participant of the United Nations Global Compact and adheres to its principles-based approach to responsible business. For more information please visit www.jamiesonwellness.com .

 

Jamieson Wellness' head office is located at 1 Adelaide Street East Suite 2200, Toronto, Ontario, Canada.

 

  Forward-Looking Information  

 

This press release may contain forward-looking information within the meaning of applicable securities legislation. Such information includes, but is not limited to, statements related to the Company's anticipated results and its outlook for its 2024 revenue, Adjusted EBITDA and Adjusted diluted earnings per share. Words such as "expect", "anticipate", "intend", "may", "will", "estimate" and variations of such words and similar expressions are intended to identify such forward-looking information. This information 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 that 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's Annual Information Form dated March 28, 2024 and under the "Risk Factors" section in the MD&A filed today, August 8, 2024. This information is based on the Company's reasonable assumptions and beliefs in light of the information currently available to it and the statements are made as of the date of this press release. The Company 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 or regulatory authority.

 

The Company cautions that the list of risk factors and uncertainties is not exhaustive and other factors could also adversely affect the Company's results. Readers are urged to consider the risks, uncertainties and assumptions associated with these statements carefully in evaluating the forward-looking information and are cautioned not to place undue reliance on such information. See "Forward-looking Information" and "Risk Factors" within the MD&A for a discussion of the uncertainties, risks and assumptions associated with these statements.

 
                                                                                                                                                                                                                                                                                                                                                                                                                                                       
 

  Jamieson Wellness Inc.  

 
 

Selected Consolidated Financial Information

 
 

In thousands of Canadian dollars, except share and per share amounts

 
 
  Three months ended    Six months ended  
  June 30    June 30  
 

  2024  

 
 

  2023  

 
 

  2024  

 
 

  2023  

 
 
  Revenue   

  184,806  

 
 

 

 
 

  167,577  

 
 

 

 
 

  312,844  

 
 

 

 
 

  304,302  

 
 

 

 
Cost of sales  

119,778

 
 

 

 
 

112,711

 
 

 

 
 

205,031

 
 

 

 
 

200,920

 
 

 

 
Gross profit  

65,028

 
 

 

 
 

54,866

 
 

 

 
 

107,813

 
 

 

 
 

103,382

 
 

 

 
 
  Gross profit margin   

  35.2  

 
 

  %  

 
 

  32.7  

 
 

  %  

 
 

  34.5  

 
 

  %  

 
 

  34.0  

 
 

  %  

 
 
Selling, general and administrative expenses  

43,867

 
 

 

 
 

34,832

 
 

 

 
 

83,425

 
 

 

 
 

67,224

 
 

 

 
Share-based compensation  

1,744

 
 

 

 
 

1,425

 
 

 

 
 

3,493

 
 

 

 
 

2,921

 
 

 

 
  Earnings from operations   

  19,417  

 
 

 

 
 

  18,609  

 
 

 

 
 

  20,895  

 
 

 

 
 

  33,237  

 
 

 

 
 
  Operating margin   

  10.5  

 
 

  %  

 
 

  11.1  

 
 

  %  

 
 

  6.7  

 
 

  %  

 
 

  10.9  

 
 

  %  

 
 
Foreign exchange (gain)/ loss  

(180

 
 

)

 
 

1,482

 
 

 

 
 

(951

 
 

)

 
 

1,645

 
 

 

 
Interest expense and other financing costs  

4,647

 
 

 

 
 

6,008

 
 

 

 
 

9,520

 
 

 

 
 

12,310

 
 

 

 
Accretion on preferred shares  

2,121

 
 

 

 
 

827

 
 

 

 
 

4,340

 
 

 

 
 

827

 
 

 

 
Earnings before income taxes  

12,829

 
 

 

 
 

10,292

 
 

 

 
 

7,986

 
 

 

 
 

18,455

 
 

 

 
Provision for income taxes  

4,516

 
 

 

 
 

3,088

 
 

 

 
 

3,392

 
 

 

 
 

4,186

 
 

 

 
  Net earnings   

  8,313  

 
 

 

 
 

  7,204  

 
 

 

 
 

  4,594  

 
 

 

 
 

  14,269  

 
 

 

 
 
  Net earnings attributable to:  
Shareholders  

8,653

 
 

 

 
 

8,186

 
 

 

 
 

4,540

 
 

 

 
 

15,251

 
 

 

 
Non-controlling interests  

(340

 
 

)

 
 

(982

 
 

)

 
 

54

 
 

 

 
 

(982

 
 

)

 
 

  8,313  

 
 

 

 
 

  7,204  

 
 

 

 
 

  4,594  

 
 

 

 
 

  14,269  

 
 

 

 
  Adjusted net earnings   

  14,654  

 
 

 

 
 

  13,632  

 
 

 

 
 

  18,569  

 
 

 

 
 

  22,478  

 
 

 

 
 
  EBITDA   

  24,358  

 
 

 

 
 

  22,277  

 
 

 

 
 

  31,507  

 
 

 

 
 

  41,583  

 
 

 

 
  Adjusted EBITDA   

  31,555  

 
 

 

 
 

  31,056  

 
 

 

 
 

  47,652  

 
 

 

 
 

  55,564  

 
 

 

 
 
  Adjusted EBITDA margin   

  17.1  

 
 

  %  

 
 

  18.5  

 
 

  %  

 
 

  15.2  

 
 

  %  

 
 

  18.3  

 
 

  %  

 
 
  Weighted average number of shares  
Basic  

41,456,594

 
 

 

 
 

41,943,971

 
 

 

 
 

41,468,227

 
 

 

 
 

41,860,444

 
 

 

 
Diluted  

41,456,594

 
 

 

 
 

42,890,029

 
 

 

 
 

42,304,411

 
 

 

 
 

42,745,685

 
 

 

 
 
  Earnings per share attributable to common shareholders:  
Basic, earnings per share  

0.20

 
 

 

 
 

0.17

 
 

 

 
 

0.11

 
 

 

 
 

0.34

 
 

 

 
Diluted, earnings per share  

0.20

 
 

 

 
 

0.17

 
 

 

 
 

0.11

 
 

 

 
 

0.33

 
 

 

 
Adjusted diluted, earnings per share  

0.35

 
 

 

 
 

0.32

 
 

 

 
 

0.44

 
 

 

 
 

0.53

 
 

 

 
 
                                                                                                                                                                               
 

  Jamieson Wellness Inc.  

 
 

Consolidated Statements of Financial Position

 
 

In thousands of Canadian dollars

 
 
 

  June 30, 2024  

 
 

  December 31, 2023  

 
  Assets  
  Current assets  
Cash  

22,711

 
 

36,863

 
Accounts receivable  

146,502

 
 

164,499

 
Inventories  

190,602

 
 

182,456

 
Derivatives  

1,150

 
 

3,707

 
Prepaid expenses and other current assets  

6,501

 
 

5,335

 
Income taxes recoverable  

5,775

 
 

-

 
 

  373,241  

 
 

  392,860  

 
  Non-current assets  
Property, plant and equipment  

103,234

 
 

106,903

 
Goodwill  

279,604

 
 

274,411

 
Intangible assets  

370,035

 
 

366,521

 
Deferred income tax  

3,683

 
 

2,879

 
  Total assets   

  1,129,797  

 
 

  1,143,574  

 
 
  Liabilities  
  Current liabilities  
Accounts payable and accrued liabilities  

109,393

 
 

135,520

 
Income taxes payable  

1,933

 
 

2,263

 
Derivatives  

127

 
 

-

 
Current portion of other long-term liabilities  

4,791

 
 

7,546

 
 

  116,244  

 
 

  145,329  

 
  Long-term liabilities  
Long-term debt  

332,587

 
 

325,000

 
Post-retirement benefits  

1,137

 
 

1,078

 
Deferred income tax  

60,301

 
 

60,532

 
Redeemable preferred shares  

93,749

 
 

89,409

 
Other long-term liabilities  

41,509

 
 

41,031

 
  Total liabilities   

  645,527  

 
 

  662,379  

 
 
  Equity  
Share capital  

313,799

 
 

312,593

 
Warrants  

14,705

 
 

14,705

 
Contributed surplus  

22,366

 
 

19,089

 
Retained earnings  

69,466

 
 

80,654

 
Accumulated other comprehensive income  

21,341

 
 

11,892

 
  Total shareholders' equity   

  441,677  

 
 

  438,933  

 
Non-controlling interests  

42,593

 
 

42,262

 
  Total equity   

  484,270  

 
 

  481,195  

 
  Total liabilities and equity   

  1,129,797  

 
 

  1,143,574  

 
 

  Non-IFRS and Other Financial Measures  

 

This press release makes reference to certain financial measures, including non-IFRS financial measures that are historical, non-IFRS measures that are forward-looking, non-GAAP ratios and supplementary financial measures. Management uses these financial measures for purposes of comparison to prior periods and development of future projections and earnings growth prospects. This information is also used by management to measure the profitability of ongoing operations and in analyzing the Company's business performance and trends. These measures are not recognized measures under IFRS, do not have a standardized meaning prescribed by IFRS and are therefore unlikely to 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 the Company's results of operations from management's perspective. Accordingly, they should not be considered in isolation nor as a substitute for analysis of the Company's financial information reported under IFRS. The Company uses the following non-IFRS financial measures: "EBITDA", "Adjusted EBITDA" and "Adjusted net earnings", the most directly comparable financial measure for each that is disclosed in its financial statements being net earnings, "normalized gross profit", "normalized SG&A", "normalized earnings from operations", "cash from operating activities before working capital considerations" and "net debt", the most directly comparable financial measures for each that is disclosed in its financial statements being gross profit, SG&A, earnings from operations, cash flows from operating activities, and long-term debt, respectively, the following non-IFRS ratios: "Adjusted EBITDA margin", "Adjusted diluted earnings per share", "normalized gross profit margin", "normalized operating margin", and the following supplementary financial measures: "gross profit margin" and "operating margin" to provide supplemental measures of the Company's operating performance and thus highlight trends in the Company's core business that may not otherwise be apparent when relying solely on IFRS financial measures. Management also uses non-IFRS and supplementary financial measures in order to prepare annual operating budgets and to determine components of management compensation. For an explanation of the composition of each such measure and the usefulness and additional uses of each by management, see the "How we Assess the Performance of our Business" section of the MD&A, which is incorporated by reference. See below for a quantitative reconciliation of each non-IFRS financial measure to its most directly comparable financial measure disclosed in the Company's financial statements to which the measure relates.

 

The following tables provide a quantitative reconciliation of net earnings to EBITDA, Adjusted EBITDA, and Adjusted net earnings, as well as gross profit to normalized gross profit, SG&A to normalized SG&A, earnings from operations to normalized earnings from operations and net debt, each of which are non-IFRS financial measures (see the "Non-IFRS and Other Financial Measures" of this press release for further information on each non-IFRS financial measure) for the three and six months ended June 30, 2024 and June 30, 2023.

 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
 

  Jamieson Wellness Inc.  

 
 

Segment Information

 
 

In thousands of Canadian dollars, except as otherwise noted

 
 
  Jamieson Brands  
 
  Three months ended
June 30
 
 

  2024  

 
 

  2023  

 
 

  $ Change  

 
 

  % Change  

 
 
Revenue  

155,787

 
 

 

 
 

132,916

 
 

 

 
 

22,871

 
 

 

 
 

17.2

 
 

%

 
 
Gross profit  

61,284

 
 

 

 
 

49,719

 
 

 

 
 

11,565

 
 

 

 
 

23.3

 
 

%

 
Labour relations costs (1)  

1,414

 
 

 

 
 

-

 
 

 

 
 

1,414

 
 

 

 
 

100.0

 
 

%

 
Amortization of fair value adjustments (2)  

165

 
 

 

 
 

2,315

 
 

 

 
 

(2,150

 
 

)

 
 

(92.9

 
 

%)

 
Normalized gross profit  

62,863

 
 

 

 
 

52,034

 
 

 

 
 

10,829

 
 

 

 
 

20.8

 
 

%

 
 
Gross profit margin  

39.3

 
 

%

 
 

37.4

 
 

%

 
 

-

 
 

 

 
 

1.9

 
 

%

 
Normalized gross profit margin  

40.4

 
 

%

 
 

39.1

 
 

%

 
 

-

 
 

 

 
 

1.3

 
 

%

 
 
Share-based compensation (3)  

1,744

 
 

 

 
 

1,425

 
 

 

 
 

319

 
 

 

 
 

22.4

 
 

%

 
 
Selling, general and administrative expenses  

42,262

 
 

 

 
 

33,279

 
 

 

 
 

8,983

 
 

 

 
 

27.0

 
 

%

 
Acquisition and divestiture related costs (4)  

(324

 
 

)

 
 

(2,307

 
 

)

 
 

1,983

 
 

 

 
 

86.0

 
 

%

 
IT system implementation (5)  

(3,449

 
 

)

 
 

(1,429

 
 

)

 
 

(2,020

 
 

)

 
 

(141.4

 
 

%)

 
Other  

-

 
 

 

 
 

179

 
 

 

 
 

(179

 
 

)

 
 

(100.0

 
 

%)

 
Labour relations costs (1)  

(281

 
 

)

 
 

-

 
 

 

 
 

(281

 
 

)

 
 

(100.0

 
 

%)

 
Normalized selling, general and administrative expenses  

38,208

 
 

 

 
 

29,722

 
 

 

 
 

8,486

 
 

 

 
 

28.6

 
 

%

 
 
  Earnings from operations   

  17,278  

 
 

 

 
 

  15,015  

 
 

 

 
 

  2,263  

 
 

 

 
 

  15.1  

 
 

  %  

 
Acquisition and divestiture related costs (4)  

489

 
 

 

 
 

2,307

 
 

 

 
 

(1,818

 
 

)

 
 

(78.8

 
 

%)

 
IT system implementation (5)  

3,449

 
 

 

 
 

1,429

 
 

 

 
 

2,020

 
 

 

 
 

141.4

 
 

%

 
Labour relations costs (1)  

1,695

 
 

 

 
 

-

 
 

 

 
 

1,695

 
 

 

 
 

100.0

 
 

%

 
Amortization of fair value adjustments (2)  

-

 
 

 

 
 

2,315

 
 

 

 
 

(2,315

 
 

)

 
 

(100.0

 
 

%)

 
Other  

-

 
 

 

 
 

(179

 
 

)

 
 

179

 
 

 

 
 

100.0

 
 

%

 
  Normalized earnings from operations   

  22,911  

 
 

 

 
 

  20,887  

 
 

 

 
 

  2,024  

 
 

 

 
 

  9.7  

 
 

  %  

 
 
  Operating margin   

  11.1  

 
 

  %  

 
 

  11.3  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (0.2  

 
 

  %)  

 
  Normalized operating margin   

  14.7  

 
 

  %  

 
 

  15.7  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (1.0  

 
 

  %)  

 
 
  Adjusted EBITDA   

  28,691  

 
 

 

 
 

  26,656  

 
 

 

 
 

  2,035  

 
 

 

 
 

  7.6  

 
 

  %  

 
  Adjusted EBITDA margin   

  18.4  

 
 

  %  

 
 

  20.1  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (1.7  

 
 

  %)  

 
 
 
  Strategic Partners  
 
  Three months ended
June 30
 
 

  2024  

 
 

 

 
 

  2023  

 
 

 

 
 

  $ Change  

 
 

 

 
 

  % Change  

 
 
Revenue  

29,019

 
 

 

 
 

34,661

 
 

 

 
 

(5,642

 
 

)

 
 

(16.3

 
 

%)

 
 
Gross profit  

3,744

 
 

 

 
 

5,147

 
 

 

 
 

(1,403

 
 

)

 
 

(27.3

 
 

%)

 
Gross profit margin  

12.9

 
 

%

 
 

14.8

 
 

%

 
 

-

 
 

 

 
 

(1.9

 
 

%)

 
 
Selling, general and administrative expenses  

1,605

 
 

 

 
 

1,553

 
 

 

 
 

52

 
 

 

 
 

3.3

 
 

%

 
 
  Earnings from operations   

  2,139  

 
 

 

 
 

  3,594  

 
 

 

 
 

  (1,455  

 
 

  )  

 
 

  (40.5  

 
 

  %)  

 
 
  Operating margin   

  7.4  

 
 

  %  

 
 

  10.4  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (3.0  

 
 

  %)  

 
 
  Adjusted EBITDA   

  2,864  

 
 

 

 
 

  4,400  

 
 

 

 
 

  (1,536  

 
 

  )  

 
 

  (34.9  

 
 

  %)  

 
  Adjusted EBITDA margin   

  9.9  

 
 

  %  

 
 

  12.7  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (2.8  

 
 

  %)  

 
 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
  Jamieson Brands  
 
  Six months ended
June 30
 
 

  2024  

 
 

  2023  

 
 

  $ Change  

 
 

  % Change  

 
 
Revenue  

271,135

 
 

 

 
 

241,026

 
 

 

 
 

30,109

 
 

 

 
 

12.5

 
 

%

 
 
Gross profit  

102,414

 
 

 

 
 

93,520

 
 

 

 
 

8,894

 
 

 

 
 

9.5

 
 

%

 
Labour relations costs (1)  

4,667

 
 

 

 
 

-

 
 

 

 
 

4,667

 
 

 

 
 

100.0

 
 

%

 
Amortization of fair value adjustments (2)  

-

 
 

 

 
 

2,315

 
 

 

 
 

(2,315

 
 

)

 
 

(100.0

 
 

%)

 
Acquisition and divestiture related costs (4)  

165

 
 

 

 
 

-

 
 

 

 
 

165

 
 

 

 
 

100.0

 
 

%

 
Normalized gross profit  

107,246

 
 

 

 
 

95,835

 
 

 

 
 

11,411

 
 

 

 
 

11.9

 
 

%

 
 
Gross profit margin  

37.8

 
 

%

 
 

38.8

 
 

%

 
 

-

 
 

 

 
 

(1.0

 
 

%)

 
Normalized gross profit margin  

39.6

 
 

%

 
 

39.8

 
 

%

 
 

-

 
 

 

 
 

(0.2

 
 

%)

 
 
Share-based compensation (1)  

3,493

 
 

 

 
 

2,921

 
 

 

 
 

572

 
 

 

 
 

19.6

 
 

%

 
 
Selling, general and administrative expenses  

80,323

 
 

 

 
 

63,942

 
 

 

 
 

16,381

 
 

 

 
 

25.6

 
 

%

 
Acquisition and divestiture related costs (4)  

(324

 
 

)

 
 

(5,108

 
 

)

 
 

4,784

 
 

 

 
 

93.7

 
 

%

 
IT system implementation (5)  

(6,429

 
 

)

 
 

(2,099

 
 

)

 
 

(4,330

 
 

)

 
 

(206.3

 
 

%)

 
Labour relations costs (1)  

(1,721

 
 

)

 
 

-

 
 

 

 
 

(1,721

 
 

)

 
 

(100.0

 
 

%)

 
Other  

(297

 
 

)

 
 

179

 
 

 

 
 

(476

 
 

)

 
 

(265.9

 
 

%)

 
Normalized selling, general and administrative expenses  

71,552

 
 

 

 
 

56,914

 
 

 

 
 

14,638

 
 

 

 
 

25.7

 
 

%

 
 
  Earnings from operations   

  18,598  

 
 

 

 
 

  26,657  

 
 

 

 
 

  (8,059  

 
 

  )  

 
 

  (30.2  

 
 

  %)  

 
Acquisition and divestiture related costs (4)  

489

 
 

 

 
 

5,108

 
 

 

 
 

(4,619

 
 

)

 
 

(90.4

 
 

%)

 
IT system implementation (5)  

6,429

 
 

 

 
 

2,099

 
 

 

 
 

4,330

 
 

 

 
 

206.3

 
 

%

 
Labour relations costs (1)  

6,388

 
 

 

 
 

-

 
 

 

 
 

6,388

 
 

 

 
 

(100.0

 
 

%)

 
Amortization of fair value adjustments (2)  

-

 
 

 

 
 

2,315

 
 

 

 
 

(2,315

 
 

)

 
 

(100.0

 
 

%)

 
Other  

297

 
 

 

 
 

(179

 
 

)

 
 

476

 
 

 

 
 

265.9

 
 

%

 
  Normalized earnings from operations   

  32,201  

 
 

 

 
 

  36,000  

 
 

 

 
 

  (3,799  

 
 

  )  

 
 

  (10.6  

 
 

  %)  

 
 
  Operating margin   

  6.9  

 
 

  %  

 
 

  11.1  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (4.2  

 
 

  %)  

 
  Normalized operating margin   

  11.9  

 
 

  %  

 
 

  14.9  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (3.0  

 
 

  %)  

 
 
  Adjusted EBITDA   

  43,815  

 
 

 

 
 

  47,307  

 
 

 

 
 

  (3,492  

 
 

  )  

 
 

  (7.4  

 
 

  %)  

 
  Adjusted EBITDA margin   

  16.2  

 
 

  %  

 
 

  19.6  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (3.4  

 
 

  %)  

 
 
 
  Strategic Partners  
 
  Six months ended
June 30
 
 

  2024  

 
 

 

 
 

  2023  

 
 

 

 
 

  $ Change  

 
 

 

 
 

  % Change  

 
 
Revenue  

41,709

 
 

 

 
 

63,276

 
 

 

 
 

(21,567

 
 

)

 
 

(34.1

 
 

%)

 
 
Gross profit  

5,399

 
 

 

 
 

9,862

 
 

 

 
 

(4,463

 
 

)

 
 

(45.3

 
 

%)

 
Gross profit margin  

12.9

 
 

%

 
 

15.6

 
 

%

 
 

-

 
 

 

 
 

(2.7

 
 

%)

 
 
Selling, general and administrative expenses  

3,102

 
 

 

 
 

3,282

 
 

 

 
 

(180

 
 

)

 
 

(5.5

 
 

%)

 
Other  

-

 
 

 

 
 

(72

 
 

)

 
 

72

 
 

 

 
 

100.0

 
 

%

 
Normalized selling, general and administrative expenses  

3,102

 
 

 

 
 

3,210

 
 

 

 
 

(108

 
 

)

 
 

(3.4

 
 

%)

 
 
  Earnings from operations   

  2,297  

 
 

 

 
 

  6,580  

 
 

 

 
 

  (4,283  

 
 

  )  

 
 

  (65.1  

 
 

  %)  

 
Other  

-

 
 

 

 
 

72

 
 

 

 
 

(72

 
 

)

 
 

(100.0

 
 

%)

 
  Normalized earnings from operations   

  2,297  

 
 

 

 
 

  6,652  

 
 

 

 
 

  (4,355  

 
 

  )  

 
 

  (65.5  

 
 

  %)  

 
 
  Operating margin   

  5.5  

 
 

  %  

 
 

  10.4  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (4.9  

 
 

  %)  

 
  Normalized operating margin   

  5.5  

 
 

  %  

 
 

  10.5  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (5.0  

 
 

  %)  

 
 
  Adjusted EBITDA   

  3,837  

 
 

 

 
 

  8,257  

 
 

 

 
 

  (4,420  

 
 

  )  

 
 

  (53.5  

 
 

  %)  

 
  Adjusted EBITDA margin   

  9.2  

 
 

  %  

 
 

  13.0  

 
 

  %  

 
 

  -  

 
 

 

 
 

  (3.8  

 
 

  %)  

 
 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
 

  Reconciliation of Non-IFRS Financial Measures  

 
 

In thousands of Canadian dollars

 
 
  Three months ended    Six months ended  
  June 30    June 30  
 

  2024  

 
 

  2023  

 
 

  2024  

 
 

  2023  

 
 
 
   Net earnings:    

  8,313  

 
 

 

 
 

  7,204  

 
 

 

 
 

  4,594  

 
 

 

 
 

  14,269  

 
 

 

 
Add:
Provision for (recovery of) income taxes  

4,516

 
 

 

 
 

3,088

 
 

 

 
 

3,392

 
 

 

 
 

4,186

 
 

 

 
Interest expense and other financing costs  

4,647

 
 

 

 
 

6,008

 
 

 

 
 

9,520

 
 

 

 
 

12,310

 
 

 

 
Accretion on preferred shares  

2,121

 
 

 

 
 

827

 
 

 

 
 

4,340

 
 

 

 
 

827

 
 

 

 
Depreciation of property, plant, and equipment  

3,236

 
 

 

 
 

3,659

 
 

 

 
 

6,752

 
 

 

 
 

7,126

 
 

 

 
Amortization of intangible assets  

1,525

 
 

 

 
 

1,491

 
 

 

 
 

2,909

 
 

 

 
 

2,865

 
 

 

 
 
  Earnings before interest, taxes, depreciation, and amortization (EBITDA)   

  24,358  

 
 

 

 
 

  22,277  

 
 

 

 
 

  31,507  

 
 

 

 
 

  41,583  

 
 

 

 
Share-based compensation (3)  

1,744

 
 

 

 
 

1,425

 
 

 

 
 

3,493

 
 

 

 
 

2,921

 
 

 

 
Foreign exchange loss/(gain)  

(180

 
 

)

 
 

1,482

 
 

 

 
 

(951

 
 

)

 
 

1,645

 
 

 

 
Acquisition and divestiture related costs (4)  

489

 
 

 

 
 

2,307

 
 

 

 
 

489

 
 

 

 
 

5,108

 
 

 

 
Labour relations costs (1)  

1,695

 
 

 

 
 

-

 
 

 

 
 

6,388

 
 

 

 
 

-

 
 

 

 
IT system implementation (5)  

3,449

 
 

 

 
 

1,429

 
 

 

 
 

6,429

 
 

 

 
 

2,099

 
 

 

 
Amortization of fair value adjustments (2)  

-

 
 

 

 
 

2,315

 
 

 

 
 

-

 
 

 

 
 

2,315

 
 

 

 
Other  

-

 
 

 

 
 

(179

 
 

)

 
 

297

 
 

 

 
 

(107

 
 

)

 
  Adjusted EBITDA   

  31,555  

 
 

 

 
 

  31,056  

 
 

 

 
 

  47,652  

 
 

 

 
 

  55,564  

 
 

 

 
 
Provision for income taxes  

(4,516

 
 

)

 
 

(3,088

 
 

)

 
 

(3,392

 
 

)

 
 

(4,186

 
 

)

 
Interest expense and other financing costs  

(4,647

 
 

)

 
 

(6,008

 
 

)

 
 

(9,520

 
 

)

 
 

(12,310

 
 

)

 
Depreciation of property, plant, and equipment  

(3,236

 
 

)

 
 

(3,659

 
 

)

 
 

(6,752

 
 

)

 
 

(7,126

 
 

)

 
Amortization of intangible assets  

(1,525

 
 

)

 
 

(1,491

 
 

)

 
 

(2,909

 
 

)

 
 

(2,865

 
 

)

 
Share-based compensation (3)  

(1,622

 
 

)

 
 

(1,303

 
 

)

 
 

(3,249

 
 

)

 
 

(2,757

 
 

)

 
Tax deduction from vesting of certain share-based awards  

-

 
 

 

 
 

-

 
 

 

 
 

-

 
 

 

 
 

(1,022

 
 

)

 
Tax effect of normalization adjustments  

(1,355

 
 

)

 
 

(1,875

 
 

)

 
 

(3,261

 
 

)

 
 

(2,820

 
 

)

 
  Adjusted net earnings   

  14,654  

 
 

 

 
 

  13,632  

 
 

 

 
 

  18,569  

 
 

 

 
 

  22,478  

 
 

 

 
 
 
  Three months ended    Six months ended  
  June 30    June 30  
 

  2024  

 
 

  2023  

 
 

  2024  

 
 

  2022  

 
 
  Gross profit   

  65,028  

 
 

 

 
 

  54,866  

 
 

 

 
 

  107,813  

 
 

 

 
 

  103,382  

 
 

 

 
Labour relations costs (1)  

1,414

 
 

 

 
 

-

 
 

 

 
 

4,667

 
 

 

 
 

-

 
 

 

 
Amortization of fair value adjustments (2)  

-

 
 

 

 
 

-

 
 

 

 
 

-

 
 

 

 
 

2,315

 
 

 

 
Acquisition and divestiture related costs (4)  

165

 
 

 

 
 

2,315

 
 

 

 
 

165

 
 

 

 
 

-

 
 

 

 
  Normalized gross profit   

  66,607  

 
 

 

 
 

  57,181  

 
 

 

 
 

  112,645  

 
 

 

 
 

  105,697  

 
 

 

 
  Normalized gross profit margin   

  36.0  

 
 

  %  

 
 

  34.1  

 
 

  %  

 
 

  36.0  

 
 

  %  

 
 

  34.7  

 
 

  %  

 
 
  Selling, general and administrative expenses   

  43,867  

 
 

 

 
 

  34,832  

 
 

 

 
 

  83,425  

 
 

 

 
 

  67,224  

 
 

 

 
Acquisition and divestiture related costs (4)  

(324

 
 

)

 
 

(2,307

 
 

)

 
 

(324

 
 

)

 
 

(5,108

 
 

)

 
IT system implementation (5)  

(3,449

 
 

)

 
 

(1,429

 
 

)

 
 

(6,429

 
 

)

 
 

(2,099

 
 

)

 
Labour relations costs (1)  

(281

 
 

)

 
 

-

 
 

 

 
 

(1,721

 
 

)

 
 

-

 
 

 

 
Other  

-

 
 

 

 
 

179

 
 

 

 
 

(297

 
 

)

 
 

107

 
 

 

 
  Normalized selling, general and administrative expenses   

  39,813  

 
 

 

 
 

  31,275  

 
 

 

 
 

  74,654  

 
 

 

 
 

  60,124  

 
 

 

 
 
  Earnings from operations   

  19,417  

 
 

 

 
 

  18,609  

 
 

 

 
 

  20,895  

 
 

 

 
 

  33,237  

 
 

 

 
Acquisition and divestiture related costs (4)  

489

 
 

 

 
 

2,307

 
 

 

 
 

489

 
 

 

 
 

5,108

 
 

 

 
IT system implementation (5)  

3,449

 
 

 

 
 

1,429

 
 

 

 
 

6,429

 
 

 

 
 

2,099

 
 

 

 
Labour relations costs (1)  

1,695

 
 

 

 
 

-

 
 

 

 
 

6,388

 
 

 

 
 

-

 
 

 

 
Amortization of fair value adjustments (2)  

-

 
 

 

 
 

2,315

 
 

 

 
 

-

 
 

 

 
 

2,315

 
 

 

 
Other  

-

 
 

 

 
 

(179

 
 

)

 
 

297

 
 

 

 
 

(107

 
 

)

 
  Normalized earnings from operations   

  25,050  

 
 

 

 
 

  24,481  

 
 

 

 
 

  34,498  

 
 

 

 
 

  42,652  

 
 

 

 
  Normalized operating margin   

  13.6  

 
 

  %  

 
 

  14.6  

 
 

  %  

 
 

  11.0  

 
 

  %  

 
 

  14.0  

 
 

  %  

 
 
                           
 

(1)

 
 

These expenses are mainly comprised of third-party legal, security fees, unavoidable facility expenditures, customer fines and penalties, along with freight charges to expedite shipments to customers as it relates to a labour disruption in Q1 2024.

 
 

 

 
 

(2)

 
 

This cost represents the post-closing amortization of the fair value increase of acquired inventories related to the April 28, 2023 transaction with a former distribution partner in China.

 
 

 

 
 

(3)

 
 

The Company's share-based compensation expense pertains to the long-term incentive plan (the "LTIP") (refer to " Share-based compensation" ), with stock options, performance-based share units ("PSUs"), time-based restricted share units ("RSUs"), and deferred share units ("DSUs") expenses, along with associated payroll taxes.

 
 

 

 
 

(4)

 
 

Current period mainly pertains to legal, consulting and integration costs associated with the acquisition and integration of a former distributor partner in China on April 28, 2023, while prior year included the integration costs relating to the acquisition of youtheory in the U.S. which closed on July 19, 2022.

 
 

 

 
 

(5)

 
 

Mainly pertains to development costs associated with IT system implementation to augment the system infrastructure. Unlike other system improvement projects with costs capitalized, due to their cloud-based nature, these system implementation costs are expensed accordingly.

 
 
                                    
 

  Reconciliation of Net Debt  

 
 

In thousands of Canadian dollars

 
 
  ($ in 000's)   

  As at June 30,  

 
 

  As at December 31,  

 
 

  2024  

 
 

  2023  

 
 
  Long-term debt   

  332,587  

 
 

 

 
 

  325,000  

 
 

 

 
Cash  

(22,711

 
 

)

 
 

(36,863

 
 

)

 
  Net debt   

  309,876  

 
 

 

 
 

  288,137  

 
 

 

 
 

 

 

  

  

  Investor and Media Contact Information:  
Jamieson Wellness
Ruth Winker
416-960-0052
rwinker@jamiesonlabs.com  

 

News Provided by Business Wire via QuoteMedia

JWEL:CA
The Conversation (0)

Latest Press Releases

Related News

×